EPICENT PUBLIC RELATIONS A/S

 

Quicksearch
from your own companies




Analyst: XBRLDenmark
 
Loading...

Loading...

Loading...

Loading...

 
Loading...

Bankruptcy Risk 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Bankruptcy risk for industry  1.5% 1.5% 1.5% 1.5% 1.5%  
Bankruptcy risk  1.2% 1.2% 1.3% 1.0% 1.1%  
Credit score (0-100)  83 82 78 87 82  
Credit rating  A A A A A  
Credit limit (kDKK)  204.1 202.0 101.2 514.7 287.5  

How are these values calculated?
 
View the automatically generated explanation of bankruptcy risk

Income statement (kDKK) 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12

Net sales  0 0 0 0 0  
Gross profit  11,846 9,455 9,135 8,686 8,536  
EBITDA  5,615 3,676 4,501 4,237 4,304  
EBIT  5,457 3,596 4,438 4,169 4,274  
Pre-tax profit (PTP)  5,530.0 3,638.0 4,572.0 4,237.0 4,491.2  
Net earnings  4,307.0 2,835.0 3,566.0 3,304.0 3,502.0  
Pre-tax profit without non-rec. items  5,530 3,638 4,572 4,237 4,491  

 
See the entire income statement

Balance sheet (kDKK) 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12

Tangible assets total  1,171 1,117 1,093 1,069 1,044  
Shareholders equity total  4,914 3,335 4,901 4,705 4,907  
Interest-bearing liabilities  0.0 0.0 0.0 0.0 0.0  
Balance sheet total (assets)  8,067 6,645 9,967 7,831 7,414  

Net Debt  -635 -1,699 -222 -331 -113  
 
See the entire balance sheet

Volume 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12

Net sales  0 0 0 0 0  
Net sales growth  0.0% 0.0% 0.0% 0.0% 0.0%  
Gross profit  11,846 9,455 9,135 8,686 8,536  
Gross profit growth  53.7% -20.2% -3.4% -4.9% -1.7%  
Employees  13 13 10 9 8  
Employee growth %  44.4% 0.0% -23.1% -10.0% -11.1%  
Employee expenses  0.0 0.0 0.0 0.0 0.0  
Balance sheet total (assets)  8,067 6,645 9,967 7,831 7,414  
Balance sheet change%  30.1% -17.6% 50.0% -21.4% -5.3%  
Added value  5,615.0 3,676.0 4,501.0 4,232.0 4,304.4  
Added value %  0.0% 0.0% 0.0% 0.0% 0.0%  
Investments  -277 -134 -87 -92 -55  

Net sales trend  0.0 0.0 0.0 0.0 0.0  
EBIT trend  4.0 5.0 5.0 5.0 5.0  

Profitability 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
EBITDA %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT to gross profit (%)  46.1% 38.0% 48.6% 48.0% 50.1%  
Net Earnings %  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%  
Pre tax profit less extraordinaries %  0.0% 0.0% 0.0% 0.0% 0.0%  
ROA %  77.6% 49.6% 55.2% 47.7% 59.1%  
ROI %  120.1% 82.6% 101.5% 81.5% 86.3%  
ROE %  95.5% 68.7% 86.6% 68.8% 72.9%  

Solidity 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Equity ratio %  60.9% 50.2% 49.2% 60.1% 66.2%  
Relative indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Relative net indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net int. bear. debt to EBITDA, %  -11.3% -46.2% -4.9% -7.8% -2.6%  
Gearing %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net interest  0 0 0 0 0  
Financing costs %  0.0% 0.0% 0.0% 0.0% 0.0%  

Liquidity 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Quick Ratio  2.3 1.9 1.9 2.5 3.1  
Current Ratio  2.3 1.9 1.9 2.5 3.1  
Cash and cash equivalent  635.0 1,699.0 222.0 331.0 112.7  

Capital use efficiency 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Trade debtors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Trade creditors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Current assets / Net sales %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net working capital  3,935.0 2,616.0 4,212.0 4,046.0 4,288.3  
Net working capital %  0.0% 0.0% 0.0% 0.0% 0.0%  

Employee efficiency 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Net sales / employee  0 0 0 0 0  
Added value / employee  432 283 450 470 538  
Employee expenses / employee  0 0 0 0 0  
EBITDA / employee  432 283 450 471 538  
EBIT / employee  420 277 444 463 534  
Net earnings / employee  331 218 357 367 438