Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

EUROPEAN FUR ELITE 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% 1.1% 1.1%   Bankruptcy risk   4.1% 4.3% 4.9% 9.7% 7.9% 9.1% 15.4% 15.4%   Credit score (0-100)   50 49 44 24 30 26 13 13   Credit rating   BBB BBB BBB BB 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   1,887 2,058 1,615 965 206 258 0.0 0.0   EBITDA   487 905 351 178 -222 -463 0.0 0.0   EBIT   -55.5 498 -111 -200 -533 -626 0.0 0.0   Pre-tax profit (PTP)   -162.9 507.5 -427.8 -212.3 -546.3 -640.4 0.0 0.0   Net earnings   -162.9 318.6 -427.8 -212.3 -546.3 -640.4 0.0 0.0   Pre-tax profit without non-rec. items   -163 508 -428 -212 -546 -640 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   2,052 2,502 2,207 1,829 1,475 1,312 0.0 0.0   Shareholders equity total   -2,512 -2,194 -2,622 -2,834 -3,380 -4,021 -4,111 -4,111   Interest-bearing liabilities   12,603 12,566 17,737 16,697 16,901 16,907 4,111 4,111   Balance sheet total (assets)   10,905 15,484 17,251 25,580 16,520 15,635 0.0 0.0   Net Debt   9,868 11,759 16,920 16,032 14,015 12,877 4,111 4,111     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   1,887 2,058 1,615 965 206 258 0.0 0.0   Gross profit growth   0.0% 9.1% -21.5% -40.3% -78.6% 25.2% -100.0% 0.0%   Employees   5 4 4 2 2 2 0 0   Employee growth %   0.0% -20.0% 0.0% -50.0% 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)   10,905 15,484 17,251 25,580 16,520 15,635 0 0   Balance sheet change%   34.8% 42.0% 11.4% 48.3% -35.4% -5.4% -100.0% 0.0%   Added value   487.3 905.4 350.7 178.1 -155.0 -462.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -1,061 43 -757 -756 -665 -327 -1,312 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -3.0 1.0 -1.0 -2.0 -3.0 -4.0 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 (%)   -2.9% 24.2% -6.9% -20.7% -258.4% -242.3% 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 %   -0.1% 3.3% -0.5% -0.4% -2.1% -3.1% 0.0% 0.0%   ROI %   -0.1% 4.1% -0.6% -0.5% -3.0% -3.7% 0.0% 0.0%   ROE %   -1.7% 2.4% -2.6% -1.0% -2.6% -4.0% 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 %   -19.1% -17.0% -14.6% -10.2% -17.0% -20.5% -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, %   2,024.9% 1,298.8% 4,824.2% 8,999.6% -6,304.7% -2,783.3% 0.0% 0.0%   Gearing %   -501.6% -572.8% -676.6% -589.2% -500.0% -420.5% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.4% 0.1% 2.2% 0.7% 0.2% 0.1% 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   2.8 2.0 0.9 0.1 0.7 1.4 0.0 0.0   Current Ratio   4.7 2.1 3.2 1.7 2.6 2.4 0.0 0.0   Cash and cash equivalent   2,735.8 806.4 816.9 665.2 2,886.6 4,030.5 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   6,917.4 6,817.5 10,406.6 9,456.0 9,263.5 8,286.5 -2,055.4 -2,055.4   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   97 226 88 89 -77 -231 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   97 226 88 89 -111 -231 0 0   EBIT / employee   -11 125 -28 -100 -267 -313 0 0   Net earnings / employee   -33 80 -107 -106 -273 -320 0 0