Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

EGELUND ØKOLOGI 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 2018/12 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% 0.6% 0.6%   Bankruptcy risk   2.4% 5.7% 6.7% 1.9% 2.1% 11.0% 11.2% 11.2%   Credit score (0-100)   65 41 36 69 67 21 22 22   Credit rating   BBB BBB BBB A A BB BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.4 0.2 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 2018/12 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   276 -38.0 -200 749 793 -758 0.0 0.0   EBITDA   276 -88.4 -200 749 793 -758 0.0 0.0   EBIT   240 -188 -300 649 693 -882 0.0 0.0   Pre-tax profit (PTP)   220.9 -204.0 -336.3 616.0 666.7 -946.4 0.0 0.0   Net earnings   172.7 -159.8 -264.3 479.4 518.1 -740.4 0.0 0.0   Pre-tax profit without non-rec. items   221 -204 -336 616 667 -946 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   1,149 694 594 494 395 648 0.0 0.0   Shareholders equity total   1,227 1,067 802 1,282 1,800 1,060 1,010 1,010   Interest-bearing liabilities   2,304 193 198 16.5 58.6 1,807 0.0 0.0   Balance sheet total (assets)   3,388 3,948 3,298 2,647 3,470 3,628 1,010 1,010   Net Debt   2,304 193 198 16.5 34.3 1,807 -1,010 -1,010     See the entire balance sheet 1000.0 Volume  2018 2018/12 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   276 -38.0 -200 749 793 -758 0.0 0.0   Gross profit growth   -68.6% 0.0% -428.1% 0.0% 5.9% 0.0% 0.0% 0.0%   Employees   0 0 0 0 0 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)   3,388 3,948 3,298 2,647 3,470 3,628 1,010 1,010   Balance sheet change%   -12.0% 16.5% -16.5% -19.7% 31.1% 4.5% -72.2% 0.0%   Added value   276.0 -88.4 -200.5 748.7 792.9 -757.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -217 -555 -199 -199 -199 128 -648 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 -1.0 -2.0 1.0 2.0 -1.0 0.0 0.0   1000.0 Profitability  2018 2018/12 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 (%)   86.9% 495.4% 149.7% 86.7% 87.4% 116.5% 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 %   6.6% -4.6% -8.0% 21.9% 22.7% -24.8% 0.0% 0.0%   ROI %   5.9% -4.1% -9.9% 29.9% 30.7% -30.0% 0.0% 0.0%   ROE %   14.4% -13.9% -28.3% 46.0% 33.6% -51.8% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   36.2% 27.0% 24.3% 48.4% 51.9% 29.2% 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, %   834.9% -218.8% -98.5% 2.2% 4.3% -238.5% 0.0% 0.0%   Gearing %   187.8% 18.1% 24.6% 1.3% 3.3% 170.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.1% 2.7% 23.0% 31.4% 74.3% 7.1% 0.0% 0.0%   1000.0 Liquidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   3.1 1.8 1.4 0.3 0.5 1.1 0.0 0.0   Current Ratio   4.5 4.8 2.7 2.5 3.6 2.5 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 24.3 0.0 0.0 0.0   1000.0 Capital use efficiency  2018 2018/12 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   1,731.4 2,541.5 1,671.9 1,269.5 2,174.5 1,732.0 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 2018/12 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 0 0 0 0 -758 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 -758 0 0   EBIT / employee   0 0 0 0 0 -882 0 0   Net earnings / employee   0 0 0 0 0 -740 0 0