Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

ERLING GRØNKJÆR FISKEEKSPORT A/S Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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   7.1% 7.1% 7.1% 7.1% 7.1% 7.1% 7.1% 7.1%   Bankruptcy risk   1.8% 2.4% 4.9% 3.1% 4.3% 2.8% 16.3% 16.3%   Credit score (0-100)   73 65 44 55 48 58 11 11   Credit rating   A BBB BBB BBB BBB BBB BB BB   Credit limit (kDKK)   3.9 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   7,510 5,912 5,871 6,491 7,980 11,071 0.0 0.0   EBITDA   2,955 1,429 1,163 1,244 2,289 4,655 0.0 0.0   EBIT   2,500 1,070 789 802 1,851 4,172 0.0 0.0   Pre-tax profit (PTP)   2,499.6 1,067.2 816.5 784.3 1,829.1 4,225.6 0.0 0.0   Net earnings   1,948.5 831.3 638.4 605.3 1,422.2 3,289.2 0.0 0.0   Pre-tax profit without non-rec. items   2,500 1,067 817 784 1,829 4,226 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   1,734 1,527 2,142 1,700 1,360 1,357 0.0 0.0   Shareholders equity total   2,775 1,658 1,465 1,279 1,922 3,789 0.0 0.0   Interest-bearing liabilities   1,901 2,071 2.3 2.3 6.2 0.0 0.0 0.0   Balance sheet total (assets)   7,287 5,776 5,075 4,177 5,015 7,751 0.0 0.0   Net Debt   -866 -22.4 -1,240 -1,233 -1,409 -2,590 0.0 0.0     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   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   7,510 5,912 5,871 6,491 7,980 11,071 0.0 0.0   Gross profit growth   -5.5% -21.3% -0.7% 10.5% 22.9% 38.7% -100.0% 0.0%   Employees   11 11 12 14 14 14 0 0   Employee growth %   -8.3% 0.0% 9.1% 16.7% 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)   7,287 5,776 5,075 4,177 5,015 7,751 0 0   Balance sheet change%   15.6% -20.7% -12.1% -17.7% 20.1% 54.6% -100.0% 0.0%   Added value   2,955.4 1,429.1 1,163.2 1,243.6 2,293.0 4,655.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -490 -567 241 -883 -778 -487 -1,357 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 5.0 5.0 5.0 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 (%)   33.3% 18.1% 13.4% 12.4% 23.2% 37.7% 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 %   36.8% 16.4% 15.1% 17.3% 40.3% 66.4% 0.0% 0.0%   ROI %   60.8% 25.1% 28.9% 46.1% 94.8% 132.2% 0.0% 0.0%   ROE %   73.2% 37.5% 40.9% 44.1% 88.9% 115.2% 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 %   38.1% 28.7% 28.9% 30.6% 38.3% 48.9% 0.0% 0.0%   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, %   -29.3% -1.6% -106.6% -99.1% -61.6% -55.6% 0.0% 0.0%   Gearing %   68.5% 124.9% 0.2% 0.2% 0.3% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.2% 0.5% 753.5% 521.4% 431.8% 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   1.2 1.0 0.9 0.9 1.3 1.7 0.0 0.0   Current Ratio   1.2 1.1 0.9 1.0 1.3 1.8 0.0 0.0   Cash and cash equivalent   2,766.7 2,093.4 1,242.5 1,234.9 1,415.5 2,590.0 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   1,070.2 253.8 -301.3 -66.0 905.2 2,787.3 0.0 0.0   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   269 130 97 89 164 333 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   269 130 97 89 164 333 0 0   EBIT / employee   227 97 66 57 132 298 0 0   Net earnings / employee   177 76 53 43 102 235 0 0