Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Ecokemi ApS

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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

1000.0 Bankruptcy Risk  2018 N/A 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% 1.9% 1.9%   Bankruptcy risk   0.0% 11.2% 3.6% 2.1% 2.4% 3.6% 29.3% 28.9%   Credit score (0-100)   0 23 52 65 63 52 1 2   Credit rating   N/A BB BBB A BBB BBB C B   Credit limit (kDKK)   0.0 0.0 0.0 0.1 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 N/A 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   0.0 -275 174 1,255 2,435 1,452 0.0 0.0   EBITDA   0.0 -275 174 847 1,988 537 0.0 0.0   EBIT   0.0 -281 161 822 1,945 489 0.0 0.0   Pre-tax profit (PTP)   0.0 -307.8 149.7 776.4 1,906.6 450.7 0.0 0.0   Net earnings   0.0 -307.8 180.3 606.0 1,490.2 350.9 0.0 0.0   Pre-tax profit without non-rec. items   0.0 -308 150 776 1,907 451 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 N/A 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 17.7 13.7 50.0 121 93.8 0.0 0.0   Shareholders equity total   0.0 192 227 833 2,323 401 0.0 0.0   Interest-bearing liabilities   0.0 405 927 745 709 2,699 0.0 0.0   Balance sheet total (assets)   0.0 748 1,166 2,215 3,515 4,311 0.0 0.0   Net Debt   0.0 315 927 745 709 2,699 0.0 0.0     See the entire balance sheet 1000.0 Volume  2018 N/A 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   0.0 -275 174 1,255 2,435 1,452 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 621.1% 94.1% -40.4% -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)   0 748 1,166 2,215 3,515 4,311 0 0   Balance sheet change%   0.0% 0.0% 55.9% 89.9% 58.6% 22.7% -100.0% 0.0%   Added value   0.0 -274.8 174.0 846.7 1,970.0 537.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 93 -3 1 18 -36 -207 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 2.0 3.0 4.0 0.0 0.0   1000.0 Profitability  2018 N/A 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 (%)   0.0% 102.4% 92.3% 65.5% 79.9% 33.7% 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% -37.6% 16.8% 48.6% 67.9% 12.6% 0.0% 0.0%   ROI %   0.0% -47.1% 18.4% 59.8% 83.9% 16.0% 0.0% 0.0%   ROE %   0.0% -160.2% 86.0% 114.3% 94.4% 25.8% 0.0% 0.0%   1000.0 Solidity  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   0.0% 25.7% 19.5% 37.6% 66.1% 9.3% 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, %   0.0% -114.5% 532.7% 88.0% 35.7% 502.3% 0.0% 0.0%   Gearing %   0.0% 210.6% 408.2% 89.4% 30.5% 673.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 13.1% 1.7% 5.5% 5.4% 2.5% 0.0% 0.0%   1000.0 Liquidity  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.0 0.5 0.5 0.2 0.3 0.3 0.0 0.0   Current Ratio   0.0 1.2 1.1 1.5 2.7 1.0 0.0 0.0   Cash and cash equivalent   0.0 90.3 0.0 0.0 0.0 0.0 0.0 0.0   1000.0 Capital use efficiency  2018 N/A 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   0.0 92.8 117.2 618.3 2,045.4 120.4 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 N/A 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 -275 174 847 1,970 537 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 -275 174 847 1,988 537 0 0   EBIT / employee   0 -281 161 822 1,945 489 0 0   Net earnings / employee   0 -308 180 606 1,490 351 0 0