Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Ecodrying 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  2016 2016/9 2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022e N/A 2023e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 2.2%   Bankruptcy risk   3.7% 3.1% 5.9% 22.3% 3.5% 19.0% 17.0% 15.3%   Credit score (0-100)   54 58 41 5 53 6 9 12   Credit rating   BBB BBB BBB B BBB B 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)  2016 2016/9 2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022e N/A 2023e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   39.7 15.4 669 -2,369 2,201 -1,163 0.0 0.0   EBITDA   39.7 15.4 -72.5 -2,995 1,568 -2,292 0.0 0.0   EBIT   39.7 15.4 -381 -3,634 810 -3,357 0.0 0.0   Pre-tax profit (PTP)   38.8 5.7 -705.0 -4,108.0 528.8 -3,619.3 0.0 0.0   Net earnings   29.4 4.4 -550.5 -3,199.5 339.2 -2,863.9 0.0 0.0   Pre-tax profit without non-rec. items   38.8 5.7 -705 -4,108 529 -3,619 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2016 2016/9 2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022e N/A 2023e N/A Tangible assets total   0.0 0.0 28.3 96.8 138 97.5 0.0 0.0   Shareholders equity total   79.4 834 283 -2,066 -1,727 159 -9,799 -9,799   Interest-bearing liabilities   750 750 5,785 7,467 6,811 5,983 9,932 9,932   Balance sheet total (assets)   2,048 4,294 8,032 8,040 8,769 7,703 133 133   Net Debt   750 547 5,785 7,467 6,811 5,983 9,932 9,932     See the entire balance sheet 1000.0 Volume  2016 2016/9 2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022e N/A 2023e 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   39.7 15.4 669 -2,369 2,201 -1,163 0.0 0.0   Gross profit growth   0.0% -61.2% 4,244.4% 0.0% 0.0% 0.0% 0.0% 0.0%   Employees   0 0 3 4 4 4 0 0   Employee growth %   0.0% 0.0% 0.0% 33.3% 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)   2,048 4,294 8,032 8,040 8,769 7,703 133 133   Balance sheet change%   0.0% 109.7% 87.1% 0.1% 9.1% -12.2% -98.3% 0.0%   Added value   39.7 15.4 -72.5 -2,995.3 1,448.8 -2,291.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   1,416 996 1,824 1,239 -1,196 -32 -6,885 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 -1.0 -2.0 1.0 -1.0 0.0 0.0   1000.0 Profitability  2016 2016/9 2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022e N/A 2023e 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 (%)   100.0% 100.0% -57.0% 153.4% 36.8% 288.6% 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 %   1.9% 0.5% -6.2% -40.1% 7.9% -36.9% 0.0% 0.0%   ROI %   3.5% 0.9% -8.4% -48.6% 10.4% -49.0% 0.0% 0.0%   ROE %   37.0% 1.0% -98.6% -76.9% 4.0% -64.2% 0.0% 0.0%   1000.0 Solidity  2016 2016/9 2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022e N/A 2023e N/A Equity ratio %   40.5% 36.9% 12.9% -14.1% -16.5% 2.1% -98.7% -98.7%   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, %   1,889.0% 3,553.3% -7,982.7% -249.3% 434.4% -261.0% 0.0% 0.0%   Gearing %   945.0% 90.0% 2,041.8% -361.4% -394.4% 3,759.0% -101.4% -101.4%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.2% 1.3% 9.9% 7.2% 3.9% 4.1% 0.0% 0.0%   1000.0 Liquidity  2016 2016/9 2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022e N/A 2023e N/A Quick Ratio   0.7 0.9 1.1 0.4 0.6 0.1 0.0 0.0   Current Ratio   0.7 0.9 2.3 0.5 0.7 0.2 0.0 0.0   Cash and cash equivalent   0.0 203.1 0.0 0.0 0.0 0.0 0.0 0.0   1000.0 Capital use efficiency  2016 2016/9 2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022e N/A 2023e 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   -275.1 -296.5 1,995.6 -1,595.8 -1,062.2 -2,595.6 -4,966.0 -4,966.0   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2016 2016/9 2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022e N/A 2023e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 -24 -749 362 -573 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 -24 -749 392 -573 0 0   EBIT / employee   0 0 -127 -909 202 -839 0 0   Net earnings / employee   0 0 -183 -800 85 -716 0 0