Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

EURO-2000 A/S Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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

1000.0 Bankruptcy Risk  2017 2018/4 2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2022/12 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 2.7%   Bankruptcy risk   0.9% 1.2% 1.6% 0.9% 0.7% 3.0% 7.6% 7.1%   Credit score (0-100)   90 83 77 88 93 57 31 34   Credit rating   A A A A AA BBB BB BBB   Credit limit (kDKK)   1,329.7 540.2 167.5 6,053.7 8,987.8 0.0 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2017 2018/4 2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2022/12 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   573 -29.0 -602 1,468 4,450 -20.0 0.0 0.0   EBITDA   544 -64.0 -1,391 1,447 4,429 -35.0 0.0 0.0   EBIT   294 -1,000 -2,569 429 3,308 -292 0.0 0.0   Pre-tax profit (PTP)   4,686.0 5,792.0 48,749.0 22,493.0 9,387.0 -7,112.0 0.0 0.0   Net earnings   4,590.0 6,159.0 49,982.0 19,494.0 8,647.0 -7,140.0 0.0 0.0   Pre-tax profit without non-rec. items   4,686 5,792 48,749 22,493 9,387 -7,112 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2018/4 2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2022/12 2023e N/A 2024e N/A Tangible assets total   8,361 12,702 9,765 8,075 7,153 7,040 0.0 0.0   Shareholders equity total   19,028 25,187 68,669 88,163 96,710 89,470 86,069 86,069   Interest-bearing liabilities   4,482 4,377 82,552 6,062 1,283 3,388 0.0 0.0   Balance sheet total (assets)   26,730 34,349 151,751 95,253 100,040 94,151 86,069 86,069   Net Debt   4,454 4,377 22,668 6,001 1,267 3,376 -86,069 -86,069     See the entire balance sheet 1000.0 Volume  2017 2018/4 2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2022/12 2023e N/A 2024e 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   573 -29.0 -602 1,468 4,450 -20.0 0.0 0.0   Gross profit growth   373.6% 0.0% -1,975.9% 0.0% 203.1% 0.0% 0.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   26,730 34,349 151,751 95,253 100,040 94,151 86,069 86,069   Balance sheet change%   47.0% 28.5% 341.8% -37.2% 5.0% -5.9% -8.6% 0.0%   Added value   544.0 -64.0 -1,391.0 1,447.0 4,326.0 -35.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   3,600 3,405 -4,115 -2,708 -2,043 -370 -7,040 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 -1.0 -2.0 1.0 2.0 -1.0 0.0 0.0   1000.0 Profitability  2017 2018/4 2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2022/12 2023e N/A 2024e 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 (%)   51.3% 3,448.3% 426.7% 29.2% 74.3% 1,460.0% 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 %   21.0% 19.1% 61.1% 20.6% 9.8% -7.3% 0.0% 0.0%   ROI %   22.6% 21.9% 62.9% 20.7% 9.9% -7.3% 0.0% 0.0%   ROE %   26.8% 27.9% 106.5% 24.9% 9.4% -7.7% 0.0% 0.0%   1000.0 Solidity  2017 2018/4 2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2022/12 2023e N/A 2024e N/A Equity ratio %   71.2% 73.3% 45.3% 92.6% 96.7% 95.0% 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, %   818.8% -6,839.1% -1,629.6% 414.7% 28.6% -9,645.7% 0.0% 0.0%   Gearing %   23.6% 17.4% 120.2% 6.9% 1.3% 3.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.9% 1.0% 18.7% 6.7% 5.1% 2.9% 0.0% 0.0%   1000.0 Liquidity  2017 2018/4 2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2022/12 2023e N/A 2024e N/A Quick Ratio   0.3 0.3 0.8 0.0 0.2 1.1 0.0 0.0   Current Ratio   0.3 0.3 0.8 0.0 0.2 1.1 0.0 0.0   Cash and cash equivalent   28.0 0.0 59,884.0 61.0 16.0 12.0 0.0 0.0   1000.0 Capital use efficiency  2017 2018/4 2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2022/12 2023e N/A 2024e 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   -5,224.0 -6,345.0 -78,564.0 -6,634.0 -1,709.0 487.0 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  2017 2018/4 2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2022/12 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 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