Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

EASYSAN ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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

1000.0 Bankruptcy Risk  2015 N/A 2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 2020/12 2021e N/A 2022e N/A Bankruptcy risk for industry   2.3% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   0.0% 4.5% 6.2% 7.3% 1.8% 4.3% 14.8% 14.5%   Credit score (0-100)   0 49 40 35 73 48 13 14   Credit rating   N/A BBB BBB BBB A BBB BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 1.0 0.0 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2015 N/A 2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 2020/12 2021e N/A 2022e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   0.0 558 417 462 2,431 545 0.0 0.0   EBITDA   0.0 86.0 -113 65.0 1,189 -121 0.0 0.0   EBIT   0.0 44.0 -158 20.0 1,144 -140 0.0 0.0   Pre-tax profit (PTP)   0.0 5.0 -189.0 12.0 1,147.0 -155.2 0.0 0.0   Net earnings   0.0 3.0 -143.0 9.0 888.0 -122.0 0.0 0.0   Pre-tax profit without non-rec. items   0.0 5.0 -189 12.0 1,147 -155 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2015 N/A 2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 2020/12 2021e N/A 2022e N/A Tangible assets total   0.0 227 205 160 117 96.2 0.0 0.0   Shareholders equity total   0.0 417 274 283 1,171 1,049 516 516   Interest-bearing liabilities   0.0 388 566 572 580 248 0.0 0.0   Balance sheet total (assets)   0.0 1,183 1,572 1,162 2,577 1,746 516 516   Net Debt   0.0 -10.0 531 511 282 -188 -516 -516     See the entire balance sheet 1000.0 Volume  2015 N/A 2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 2020/12 2021e N/A 2022e 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   0.0 558 417 462 2,431 545 0.0 0.0   Gross profit growth   0.0% 0.0% -25.3% 10.8% 426.2% -77.6% -100.0% 0.0%   Employees   0 2 2 1 2 2 0 0   Employee growth %   0.0% 0.0% 0.0% -50.0% 100.0% 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)   0 1,183 1,572 1,162 2,577 1,746 516 516   Balance sheet change%   0.0% 0.0% 32.9% -26.1% 121.8% -32.2% -70.5% 0.0%   Added value   0.0 86.0 -113.0 65.0 1,189.0 -120.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 185 -67 -90 -88 -40 -96 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 1.0 -1.0 1.0 2.0 -1.0 0.0 0.0   1000.0 Profitability  2015 N/A 2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 2020/12 2021e N/A 2022e 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 (%)   0.0% 7.9% -37.9% 4.3% 47.1% -25.7% 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 %   0.0% 4.2% -11.3% 2.9% 63.3% -6.3% 0.0% 0.0%   ROI %   0.0% 6.2% -19.0% 4.6% 88.6% -8.8% 0.0% 0.0%   ROE %   0.0% 0.7% -41.4% 3.2% 122.1% -11.0% 0.0% 0.0%   1000.0 Solidity  2015 N/A 2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 2020/12 2021e N/A 2022e N/A Equity ratio %   0.0% 35.2% 17.4% 24.4% 45.4% 60.1% 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, %   0.0% -11.6% -469.9% 786.2% 23.7% 155.3% 0.0% 0.0%   Gearing %   0.0% 93.0% 206.6% 202.1% 49.5% 23.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 23.2% 6.9% 4.7% 6.3% 4.5% 0.0% 0.0%   1000.0 Liquidity  2015 N/A 2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 2020/12 2021e N/A 2022e N/A Quick Ratio   0.0 1.7 1.4 2.1 1.8 1.1 0.0 0.0   Current Ratio   0.0 2.5 1.9 3.3 3.2 2.4 0.0 0.0   Cash and cash equivalent   0.0 398.0 35.0 61.0 298.0 435.9 0.0 0.0   1000.0 Capital use efficiency  2015 N/A 2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 2020/12 2021e N/A 2022e 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   0.0 578.0 635.0 695.0 1,696.0 952.9 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  2015 N/A 2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 2020/12 2021e N/A 2022e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 43 -57 65 595 -60 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 43 -57 65 595 -60 0 0   EBIT / employee   0 22 -79 20 572 -70 0 0   Net earnings / employee   0 2 -72 9 444 -61 0 0