Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

e-thomsen ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading... Loading... Loading... Loading...

1000.0 Bankruptcy Risk  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.2% 1.2%   Bankruptcy risk   6.6% 2.8% 7.8% 10.0% 7.7% 15.1% 16.2% 16.0%   Credit score (0-100)   37 60 31 23 31 12 11 12   Credit rating   BBB BBB BB BB BB BB BB BB   Credit limit (kDKK)   0.0 0.0 -0.0 -0.0 0.0 -0.0 -0.0 -0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   1,251 2,079 265 654 674 506 0.0 0.0   EBITDA   780 1,964 -366 39.2 -1.2 7.7 0.0 0.0   EBIT   780 1,964 -366 39.2 -1.2 7.7 0.0 0.0   Pre-tax profit (PTP)   780.0 1,963.9 -409.6 13.2 -23.2 -14.2 0.0 0.0   Net earnings   606.2 1,540.6 -409.6 32.2 -23.2 -7.6 0.0 0.0   Pre-tax profit without non-rec. items   780 1,964 -410 13.2 -23.2 -14.2 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   706 1,596 -313 -281 -304 -312 -362 -362   Interest-bearing liabilities   413 1,588 950 840 696 257 362 362   Balance sheet total (assets)   1,482 3,892 886 885 683 136 0.0 0.0   Net Debt   138 1,575 623 763 305 164 362 362     See the entire balance sheet 1000.0 Volume  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Net sales growth   -100.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   1,251 2,079 265 654 674 506 0.0 0.0   Gross profit growth   1,354.1% 66.2% -87.3% 147.3% 2.9% -24.9% -100.0% 0.0%   Employees   0 1 1 1 1 1 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% -100.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   1,482 3,892 886 885 683 136 0 0   Balance sheet change%   936.6% 162.5% -77.2% -0.2% -22.8% -80.0% -100.0% 0.0%   Added value   780.0 1,963.9 -365.5 39.2 -1.2 7.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 0   Net sales trend   -1.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 -1.0 1.0 -1.0 1.0 0.0 0.0   1000.0 Profitability  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A EBITDA %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   62.3% 94.5% -138.1% 6.0% -0.2% 1.5% 0.0% 0.0%   Net Earnings %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   96.0% 73.1% -14.4% 3.6% -0.1% 1.2% 0.0% 0.0%   ROI %   125.1% 91.3% -17.7% 4.7% -0.2% 1.7% 0.0% 0.0%   ROE %   150.6% 133.8% -33.0% 3.6% -3.0% -1.9% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   47.6% 41.0% -26.1% -24.1% -30.8% -69.6% -100.0% -100.0%   Relative indebtedness %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   17.7% 80.2% -170.3% 1,947.3% -25,963.3% 2,115.4% 0.0% 0.0%   Gearing %   58.5% 99.5% -303.2% -298.8% -228.8% -82.5% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 3.5% 3.3% 2.9% 4.7% 0.0% 0.0%   1000.0 Liquidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   1.9 1.7 0.7 0.8 0.7 0.3 0.0 0.0   Current Ratio   1.9 1.7 0.7 0.8 0.7 0.3 0.0 0.0   Cash and cash equivalent   275.2 13.1 327.3 76.7 390.9 93.4 0.0 0.0   1000.0 Capital use efficiency  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Trade debtors turnover (days)   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Trade creditors turnover (days)   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Current assets / Net sales %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   705.7 1,572.7 -329.0 -281.1 -304.2 -311.8 -180.9 -180.9   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 1,964 -366 39 -1 8 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 1,964 -366 39 -1 8 0 0   EBIT / employee   0 1,964 -366 39 -1 8 0 0   Net earnings / employee   0 1,541 -410 32 -23 -8 0 0