Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

ed A/S Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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

1.0 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   2.6% 2.6% 2.6% 2.6% 2.6% 2.6% 2.6% 2.6%   Bankruptcy risk   2.3% 2.3% 2.2% 2.2% 3.2% 2.0% 3.9% 3.9%   Credit score (0-100)   66 66 65 64 56 67 50 51   Credit rating   BBB BBB BBB BBB BBB A BBB BBB   Credit limit (mDKK)   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 1.0 Income statement (mDKK)  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   250 229 327 425 395 397 397 397   Gross profit   31.7 229 327 425 47.4 50.4 0.0 0.0   EBITDA   8.9 4.9 4.4 8.4 1.5 6.6 0.0 0.0   EBIT   8.2 4.9 4.4 8.4 -0.6 4.5 0.0 0.0   Pre-tax profit (PTP)   7.4 3.1 3.7 7.2 -0.5 4.2 0.0 0.0   Net earnings   5.4 3.1 3.7 7.2 -0.6 3.1 0.0 0.0   Pre-tax profit without non-rec. items   7.4 4.9 4.4 8.4 -0.5 4.2 0.0 0.0     See the entire income statement 1.0 Balance sheet (mDKK)  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   1.8 0.0 0.0 0.0 3.6 2.8 0.0 0.0   Shareholders equity total   14.2 16.8 20.5 23.7 27.2 30.2 21.0 21.0   Interest-bearing liabilities   9.7 0.0 0.0 0.0 30.6 16.1 0.0 0.0   Balance sheet total (assets)   52.4 75.3 75.5 114 98.2 92.8 21.0 21.0   Net Debt   9.7 0.0 0.0 0.0 30.2 16.0 -20.2 -20.2     See the entire balance sheet 1.0 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   250 229 327 425 395 397 397 397   Net sales growth   32.6% -8.4% 43.1% 29.8% -7.1% 0.6% 0.0% 0.0%   Gross profit   31.7 229 327 425 47.4 50.4 0.0 0.0   Gross profit growth   43.2% 621.5% 43.1% 29.8% -88.8% 6.3% -100.0% 0.0%   Employees   38 42 49 68 74 65 0 0   Employee growth %   0.0% 10.5% 16.7% 38.8% 8.8% -12.2% -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)   52 75 75 114 98 93 21 21   Balance sheet change%   49.9% 43.7% 0.2% 51.6% -14.2% -5.5% -77.4% 0.0%   Added value   8.9 4.9 4.4 8.4 -0.6 6.6 0.0 0.0   Added value %   3.5% 2.2% 1.3% 2.0% -0.1% 1.7% 0.0% 0.0%   Investments   -0 -2 0 0 3 -3 -3 0   Net sales trend   2.0 -1.0 1.0 2.0 -1.0 1.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 5.0 -1.0 1.0 0.0 0.0   1.0 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 %   3.5% 2.2% 1.3% 2.0% 0.4% 1.7% 0.0% 0.0%   EBIT %   3.3% 2.2% 1.3% 2.0% -0.1% 1.1% 0.0% 0.0%   EBIT to gross profit (%)   26.0% 2.2% 1.3% 2.0% -1.2% 9.0% 0.0% 0.0%   Net Earnings %   2.2% 1.3% 1.1% 1.7% -0.1% 0.8% 0.0% 0.0%   Profit before depreciation and extraordinary items %   2.4% 1.3% 1.1% 1.7% 0.4% 1.3% 0.0% 0.0%   Pre tax profit less extraordinaries %   2.9% 2.2% 1.3% 2.0% -0.1% 1.1% 0.0% 0.0%   ROA %   17.5% 7.7% 5.8% 8.8% 0.8% 5.7% 0.0% 0.0%   ROI %   46.4% 10.0% 5.8% 8.8% 1.0% 10.4% 0.0% 0.0%   ROE %   47.7% 19.9% 20.0% 32.5% -2.3% 10.7% 0.0% 0.0%   1.0 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 %   35.0% 100.0% 100.0% 100.0% 27.9% 32.5% 100.0% 100.0%   Relative indebtedness %   15.3% 0.0% 0.0% 0.0% 17.9% 15.8% 0.0% 0.0%   Relative net indebtedness %   15.3% 0.0% 0.0% 0.0% 17.9% 15.8% -5.1% -5.1%   Net int. bear. debt to EBITDA, %   109.0% 0.0% 0.0% 0.0% 2,044.4% 242.1% 0.0% 0.0%   Gearing %   68.6% 0.0% 0.0% 0.0% 112.3% 53.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   5.9% 0.0% 0.0% 0.0% 9.1% 5.2% 0.0% 0.0%   1.0 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   1.4 0.0 0.0 0.0 1.2 1.3 0.0 0.0   Current Ratio   1.6 0.0 0.0 0.0 1.4 1.4 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 0.4 0.0 0.0 0.0   1.0 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)   44.9 0.0 0.0 0.0 38.5 36.6 0.0 0.0   Trade creditors turnover (days)   36.0 0.0 0.0 0.0 641.4 808.8 0.0 0.0   Current assets / Net sales %   20.0% 0.0% 0.0% 0.0% 22.1% 20.8% 5.1% 5.1%   Net working capital   17.9 0.0 0.0 0.0 24.3 25.1 0.0 0.0   Net working capital %   7.2% 0.0% 0.0% 0.0% 6.2% 6.3% 0.0% 0.0%   1.0 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   7 5 7 6 5 6 0 0   Added value / employee   0 0 0 0 -0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 -0 0 0 0   Net earnings / employee   0 0 0 0 -0 0 0 0