Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Eyda 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  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   5.6% 5.6% 5.6% 5.6% 5.6% 5.6% 5.6% 5.6%   Bankruptcy risk   4.6% 1.6% 1.5% 0.5% 0.5% 0.6% 5.1% 5.0%   Credit score (0-100)   48 76 76 98 99 97 43 44   Credit rating   BBB A A AA AAA AA BBB BBB   Credit limit (kDKK)   0.0 3.2 57.9 1,784.3 2,103.6 3,038.9 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   315 823 12,194 14,434 15,307 20,425 0.0 0.0   EBITDA   245 386 9,366 7,572 6,056 10,224 0.0 0.0   EBIT   245 375 9,298 7,358 5,705 9,892 0.0 0.0   Pre-tax profit (PTP)   245.5 367.5 9,223.5 7,208.0 5,564.4 9,963.3 0.0 0.0   Net earnings   186.5 283.7 7,183.8 5,591.2 4,306.0 7,736.5 0.0 0.0   Pre-tax profit without non-rec. items   245 367 9,224 7,208 5,564 9,963 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   0.0 84.8 340 1,107 924 1,011 0.0 0.0   Shareholders equity total   686 970 8,154 11,745 14,251 18,788 14,975 14,975   Interest-bearing liabilities   8.2 122 15.3 1,518 10.5 10.5 0.0 0.0   Balance sheet total (assets)   918 1,828 16,081 20,134 21,190 28,356 14,975 14,975   Net Debt   -431 120 -7,900 685 -2,726 -8,187 -14,972 -14,972     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   315 823 12,194 14,434 15,307 20,425 0.0 0.0   Gross profit growth   0.0% 161.5% 1,382.3% 18.4% 6.0% 33.4% -100.0% 0.0%   Employees   1 1 7 13 18 20 0 0   Employee growth %   0.0% 0.0% 600.0% 85.7% 38.5% 11.1% -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)   918 1,828 16,081 20,134 21,190 28,356 14,975 14,975   Balance sheet change%   0.0% 99.2% 779.7% 25.2% 5.2% 33.8% -47.2% 0.0%   Added value   245.5 385.7 9,365.9 7,571.8 5,919.2 10,224.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 100 181 547 -540 -252 -1,011 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 3.0 4.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 (%)   78.0% 45.5% 76.2% 51.0% 37.3% 48.4% 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 %   26.7% 27.3% 103.8% 40.7% 27.7% 40.4% 0.0% 0.0%   ROI %   35.3% 41.7% 200.4% 68.7% 41.5% 60.5% 0.0% 0.0%   ROE %   27.2% 34.3% 157.5% 56.2% 33.1% 46.8% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   74.8% 53.1% 50.7% 58.3% 67.3% 66.3% 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, %   -175.7% 31.2% -84.3% 9.1% -45.0% -80.1% 0.0% 0.0%   Gearing %   1.2% 12.6% 0.2% 12.9% 0.1% 0.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 11.0% 109.2% 20.0% 20.1% 415.5% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   2.1 0.1 1.1 0.3 0.7 1.0 0.0 0.0   Current Ratio   4.0 2.0 2.0 2.3 2.9 2.9 0.0 0.0   Cash and cash equivalent   439.5 1.6 7,914.9 832.5 2,736.3 8,197.7 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   686.5 868.3 7,800.7 10,623.8 13,318.6 17,774.2 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   245 386 1,338 582 329 511 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   245 386 1,338 582 336 511 0 0   EBIT / employee   245 375 1,328 566 317 495 0 0   Net earnings / employee   186 284 1,026 430 239 387 0 0