Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

E.K.C. HOLDING 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   2.5% 1.9% 1.8% 2.0% 1.7% 6.8% 12.2% 12.0%   Credit score (0-100)   64 70 70 68 72 35 19 20   Credit rating   BBB A A A A BBB BB BB   Credit limit (kDKK)   0.0 1.7 2.2 0.8 6.0 0.0 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   23.3 94.2 89.0 119 72.8 72.2 0.0 0.0   EBITDA   18.3 94.2 84.6 119 72.8 -2,188 0.0 0.0   EBIT   18.3 94.2 84.6 119 72.8 -1,058 0.0 0.0   Pre-tax profit (PTP)   121.3 149.2 353.5 -214.0 235.4 -735.2 0.0 0.0   Net earnings   93.6 113.8 275.7 -171.7 183.8 -536.4 0.0 0.0   Pre-tax profit without non-rec. items   121 162 353 -214 235 -735 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   3,830 3,830 3,830 3,830 3,830 1,830 0.0 0.0   Shareholders equity total   4,922 4,928 5,004 4,632 4,757 4,159 1,557 1,557   Interest-bearing liabilities   1,501 1,450 1,371 1,294 1,239 1,180 0.0 0.0   Balance sheet total (assets)   7,228 6,941 6,945 6,448 6,545 5,625 1,557 1,557   Net Debt   -1,892 -1,642 -1,740 -1,229 -1,401 -2,545 -1,557 -1,557     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   23.3 94.2 89.0 119 72.8 72.2 0.0 0.0   Gross profit growth   -92.0% 304.8% -5.5% 33.2% -38.6% -0.9% -100.0% 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)   7,228 6,941 6,945 6,448 6,545 5,625 1,557 1,557   Balance sheet change%   -24.3% -4.0% 0.1% -7.2% 1.5% -14.1% -72.3% 0.0%   Added value   18.3 94.2 84.6 118.6 72.8 -1,057.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -5,316 316 316 1,687 -2,003 -2,000 -1,830 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 -1.0 0.0 0.0   1000.0 Profitability  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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 (%)   78.5% 100.0% 95.1% 100.0% 100.0% -1,465.6% 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 %   2.0% 3.0% 5.4% 5.0% 6.4% -11.1% 0.0% 0.0%   ROI %   2.0% 3.0% 5.4% 5.0% 6.4% -11.3% 0.0% 0.0%   ROE %   1.9% 2.3% 5.6% -3.6% 3.9% -12.0% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   68.2% 71.0% 72.1% 71.8% 72.7% 73.9% 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, %   -10,350.5% -1,742.6% -2,056.8% -1,036.6% -1,924.5% 116.3% 0.0% 0.0%   Gearing %   30.5% 29.4% 27.4% 27.9% 26.1% 28.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.7% 3.2% 1.4% 41.1% 14.2% 5.0% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   10.2 23.1 23.4 42.0 28.0 16.8 0.0 0.0   Current Ratio   9.9 23.1 22.5 42.0 28.0 16.8 0.0 0.0   Cash and cash equivalent   3,393.1 3,091.9 3,110.8 2,523.0 2,640.6 3,725.7 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   1,460.2 1,297.7 537.0 463.0 343.1 934.1 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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