Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

E&T Gruppen 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 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Bankruptcy risk for industry   2.0% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   0.0% 20.8% 13.5% 15.8% 13.8% 10.8% 20.3% 20.3%   Credit score (0-100)   0 7 19 13 17 22 5 5   Credit rating   N/A B BB BB BB BB B B   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)  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   0.0 176 -37.3 12.0 905 2,093 0.0 0.0   EBITDA   0.0 -173 -43.1 10.1 -82.2 305 0.0 0.0   EBIT   0.0 -173 -43.1 -89.9 -82.2 305 0.0 0.0   Pre-tax profit (PTP)   0.0 32.3 -43.1 -90.4 -83.9 302.6 0.0 0.0   Net earnings   0.0 32.3 -43.1 -90.4 -11.0 234.3 0.0 0.0   Pre-tax profit without non-rec. items   0.0 32.3 -43.1 -90.4 -83.9 303 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Tangible assets total   0.0 99.9 99.9 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   0.0 -66.5 -110 -200 -211 23.2 -56.8 -56.8   Interest-bearing liabilities   0.0 101 121 81.7 0.0 0.0 56.8 56.8   Balance sheet total (assets)   0.0 159 131 47.2 167 669 0.0 0.0   Net Debt   0.0 78.2 126 80.1 -26.5 -112 56.8 56.8     See the entire balance sheet 1000.0 Volume  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 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   0.0 176 -37.3 12.0 905 2,093 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 0.0% 7,429.3% 131.2% -100.0% 0.0%   Employees   0 0 1 1 6 8 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 500.0% 33.3% -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)   0 159 131 47 167 669 0 0   Balance sheet change%   0.0% 0.0% -17.5% -64.1% 254.3% 300.7% -100.0% 0.0%   Added value   0.0 -173.4 -43.1 10.1 17.8 305.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 100 0 -200 0 0 0 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 -2.0 -3.0 -4.0 1.0 0.0 0.0   1000.0 Profitability  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 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% -98.6% 115.4% -747.6% -9.1% 14.6% 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 %   0.0% 26.5% -18.5% -36.8% -26.3% 58.3% 0.0% 0.0%   ROI %   0.0% 59.4% -38.9% -88.6% -201.0% 2,629.0% 0.0% 0.0%   ROE %   0.0% 20.3% -29.7% -101.2% -10.3% 246.2% 0.0% 0.0%   1000.0 Solidity  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Equity ratio %   0.0% -29.5% -45.5% -80.9% -55.8% 3.5% -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% -45.1% -293.0% 795.5% 32.2% -36.8% 0.0% 0.0%   Gearing %   0.0% -151.6% -110.4% -40.9% 0.0% 0.0% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 54.6% 0.0% 0.5% 4.3% 0.0% 0.0% 0.0%   1000.0 Liquidity  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Quick Ratio   0.0 0.1 -0.0 0.0 0.4 1.0 0.0 0.0   Current Ratio   0.0 0.1 -0.0 0.0 0.4 1.0 0.0 0.0   Cash and cash equivalent   0.0 22.6 -5.3 1.6 26.5 112.5 0.0 0.0   1000.0 Capital use efficiency  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 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 -203.2 -246.4 -236.8 -211.0 23.2 -28.4 -28.4   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 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 -43 10 3 38 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 -43 10 -14 38 0 0   EBIT / employee   0 0 -43 -90 -14 38 0 0   Net earnings / employee   0 0 -43 -90 -2 29 0 0