Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

EUROCON RØR & SVEJS ApS

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% 1.8% 1.8%   Bankruptcy risk   4.9% 2.3% 0.9% 0.8% 4.3% 2.6% 12.0% 11.8%   Credit score (0-100)   46 66 89 90 48 56 4 4   Credit rating   BB BBB A A BB BBB B B   Credit limit (kDKK)   0.0 0.6 1,890.2 1,407.6 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   13,895 31,803 22,628 18,524 11,539 12,169 0.0 0.0   EBITDA   1,757 19,487 11,566 9,385 1,413 1,973 0.0 0.0   EBIT   1,401 19,094 10,889 8,715 874 1,695 0.0 0.0   Pre-tax profit (PTP)   988.3 18,696.5 10,771.9 8,547.6 507.9 1,599.6 0.0 0.0   Net earnings   726.0 14,561.4 8,342.0 6,602.1 359.5 1,199.8 0.0 0.0   Pre-tax profit without non-rec. items   988 18,696 10,772 8,548 508 1,600 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   796 1,743 1,778 1,168 686 1,010 0.0 0.0   Shareholders equity total   3,577 17,418 11,261 9,563 3,322 4,522 4,396 4,396   Interest-bearing liabilities   4,847 762 0.7 5,055 11,456 2,929 0.0 0.0   Balance sheet total (assets)   19,675 36,418 33,687 27,282 27,082 21,344 4,396 4,396   Net Debt   4,847 762 -9,976 5,055 8,157 2,929 -4,396 -4,396     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   13,895 31,803 22,628 18,524 11,539 12,169 0.0 0.0   Gross profit growth   -47.9% 128.9% -28.8% -18.1% -37.7% 5.5% -100.0% 0.0%   Employees   20 15 14 12 13 14 0 0   Employee growth %   -9.1% -25.0% -6.7% -14.3% 8.3% 7.7% -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)   19,675 36,418 33,687 27,282 27,082 21,344 4,396 4,396   Balance sheet change%   -24.2% 85.1% -7.5% -19.0% -0.7% -21.2% -79.4% 0.0%   Added value   1,756.9 19,487.0 11,566.5 9,385.4 1,544.3 1,973.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -711 554 -642 -1,280 -1,022 47 -1,010 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 5.0 5.0 5.0 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 (%)   10.1% 60.0% 48.1% 47.0% 7.6% 13.9% 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 %   6.1% 68.2% 31.6% 28.9% 4.0% 7.9% 0.0% 0.0%   ROI %   14.5% 142.4% 70.4% 61.8% 7.0% 15.6% 0.0% 0.0%   ROE %   10.7% 138.7% 58.2% 63.4% 5.6% 30.6% 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 %   18.2% 50.3% 34.4% 35.6% 14.3% 34.8% 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, %   275.9% 3.9% -86.2% 53.9% 577.3% 148.5% 0.0% 0.0%   Gearing %   135.5% 4.4% 0.0% 52.9% 344.8% 64.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   16.3% 15.3% 76.2% 10.8% 7.2% 4.2% 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   1.0 1.9 1.5 1.4 1.3 2.3 0.0 0.0   Current Ratio   1.0 1.7 1.4 1.4 1.0 1.1 0.0 0.0   Cash and cash equivalent   0.0 0.0 9,976.5 0.6 3,299.1 0.0 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   736.0 13,742.8 8,642.5 6,655.4 1,108.2 1,597.7 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  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   88 1,299 826 782 119 141 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   88 1,299 826 782 109 141 0 0   EBIT / employee   70 1,273 778 726 67 121 0 0   Net earnings / employee   36 971 596 550 28 86 0 0