Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

ELEANOR HOME 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% 2.1% 2.1%   Bankruptcy risk   11.5% 7.3% 5.3% 2.9% 9.0% 10.2% 17.3% 17.2%   Credit score (0-100)   22 34 42 57 26 23 9 10   Credit rating   BB BBB BBB BBB BB BB 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)  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   578 1,372 1,399 1,479 783 634 0.0 0.0   EBITDA   -1,021 -383 323 391 -343 -269 0.0 0.0   EBIT   -1,029 -383 323 391 -343 -269 0.0 0.0   Pre-tax profit (PTP)   -1,021.3 0.9 312.4 380.5 -353.8 -282.6 0.0 0.0   Net earnings   -799.3 85.6 247.6 296.5 -276.6 -220.4 0.0 0.0   Pre-tax profit without non-rec. items   -1,021 0.9 312 380 -354 -283 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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   -446 -360 -112 184 -92.5 -313 -438 -438   Interest-bearing liabilities   1,262 1,257 1,095 693 739 994 438 438   Balance sheet total (assets)   1,248 1,472 1,502 1,342 961 950 0.0 0.0   Net Debt   1,248 1,059 642 417 727 909 438 438     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   578 1,372 1,399 1,479 783 634 0.0 0.0   Gross profit growth   -59.5% 137.2% 2.0% 5.7% -47.1% -19.0% -100.0% 0.0%   Employees   4 4 3 3 3 2 0 0   Employee growth %   33.3% 0.0% -25.0% 0.0% 0.0% -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)   1,248 1,472 1,502 1,342 961 950 0 0   Balance sheet change%   -31.5% 18.0% 2.0% -10.6% -28.4% -1.1% -100.0% 0.0%   Added value   -1,021.2 -383.1 323.1 390.9 -343.0 -269.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -15 0 0 0 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   -1.0 -2.0 1.0 2.0 -1.0 -2.0 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 (%)   -177.9% -27.9% 23.1% 26.4% -43.8% -42.4% 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 %   -58.5% 1.0% 18.8% 26.4% -28.6% -23.2% 0.0% 0.0%   ROI %   -77.3% 1.3% 27.5% 39.6% -42.4% -31.0% 0.0% 0.0%   ROE %   -99.8% 6.3% 16.7% 35.2% -48.3% -23.1% 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 %   -28.4% -20.9% -7.0% 13.7% -8.8% -24.8% -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, %   -122.3% -276.3% 198.7% 106.7% -211.8% -337.6% 0.0% 0.0%   Gearing %   -283.1% -349.0% -973.2% 376.6% -798.9% -317.8% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   -0.7% 1.3% 0.9% 1.2% 1.5% 1.6% 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   0.3 0.4 0.5 0.4 0.2 0.2 0.0 0.0   Current Ratio   0.7 0.8 0.9 1.1 0.9 0.7 0.0 0.0   Cash and cash equivalent   13.4 197.9 452.8 276.1 12.3 85.6 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   -500.1 -432.6 -185.9 109.6 -98.2 -320.7 -219.0 -219.0   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   -255 -96 108 130 -114 -135 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -255 -96 108 130 -114 -135 0 0   EBIT / employee   -257 -96 108 130 -114 -135 0 0   Net earnings / employee   -200 21 83 99 -92 -110 0 0