Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

EGN Group Holding A/S - Group Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmarkIFRS Analyst: XBRLDenmarkIFRS

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

1.0 Bankruptcy Risk  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Bankruptcy risk for industry   1.1% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   0.0% 1.5% 2.1% 1.2% 0.8% 0.6% 2.0% 1.9%   Credit score (0-100)   0 78 69 84 92 97 67 70   Credit rating   N/A A A A AA AA A A   Credit limit (mDKK)   0.0 0.2 0.0 1.4 4.6 7.6 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1.0 Income statement (mDKK)  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Net sales   0 163 165 171 177 163 163 163   Gross profit   0.0 135 126 171 177 163 0.0 0.0   EBITDA   0.0 18.4 11.8 10.4 18.7 20.6 0.0 0.0   EBIT   0.0 17.2 10.5 7.8 10.4 12.8 0.0 0.0   Pre-tax profit (PTP)   0.0 16.5 9.2 6.7 7.6 11.4 0.0 0.0   Net earnings   0.0 11.3 6.7 5.1 5.5 8.4 0.0 0.0   Pre-tax profit without non-rec. items   0.0 16.5 9.2 6.7 7.6 11.3 0.0 0.0     See the entire income statement 1.0 Balance sheet (mDKK)  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Tangible assets total   0.0 2.9 2.5 2.3 15.6 10.6 0.0 0.0   Shareholders equity total   0.0 21.9 20.7 15.7 16.1 23.5 22.5 22.5   Interest-bearing liabilities   0.0 30.8 37.5 34.0 40.9 47.7 40.8 40.8   Balance sheet total (assets)   0.0 84.9 88.5 99.9 113 140 63.2 63.2   Net Debt   0.0 57.9 68.3 34.0 40.9 15.2 40.8 40.8     See the entire balance sheet 1.0 Volume  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Net sales   0 163 165 171 177 163 163 163   Net sales growth   0.0% 0.0% 1.5% 3.6% 3.2% -7.9% 0.0% 0.0%   Gross profit   0.0 135 126 171 177 163 0.0 0.0   Gross profit growth   0.0% 0.0% -6.7% 35.5% 3.2% -7.9% -100.0% 0.0%   Employees   0 0 0 0 204 177 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% -13.2% -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)   0 85 88 100 113 140 63 63   Balance sheet change%   0.0% 0.0% 4.2% 12.9% 13.1% 23.6% -54.7% 0.0%   Added value   0.0 18.4 11.8 10.4 13.0 20.6 0.0 0.0   Added value %   0.0% 11.3% 7.2% 6.1% 7.3% 12.7% 0.0% 0.0%   Investments   0 50 5 4 8 -14 -11 0   Net sales trend   0.0 0.0 1.0 2.0 3.0 -1.0 0.0 0.0   EBIT trend   0.0 1.0 2.0 3.0 4.0 5.0 0.0 0.0   1.0 Profitability  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A EBITDA %   0.0% 11.3% 7.2% 6.1% 10.6% 12.7% 0.0% 0.0%   EBIT %   0.0% 10.6% 6.3% 4.6% 5.9% 7.9% 0.0% 0.0%   EBIT to gross profit (%)   0.0% 12.7% 8.3% 4.6% 5.9% 7.9% 0.0% 0.0%   Net Earnings %   0.0% 6.9% 4.0% 3.0% 3.1% 5.2% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 7.7% 4.8% 4.4% 7.9% 10.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 10.1% 5.5% 3.9% 4.3% 6.9% 0.0% 0.0%   ROA %   0.0% 20.9% 12.3% 9.2% 11.0% 10.4% 0.0% 0.0%   ROI %   0.0% 29.2% 18.9% 15.5% 18.1% 16.3% 0.0% 0.0%   ROE %   0.0% 51.8% 31.8% 29.0% 37.0% 44.2% 0.0% 0.0%   1.0 Solidity  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Equity ratio %   0.0% 25.8% 23.4% 15.7% 14.3% 16.9% 35.5% 35.5%   Relative indebtedness %   0.0% 38.7% 41.0% 49.2% 54.8% 71.4% 25.1% 25.1%   Relative net indebtedness %   0.0% 55.3% 59.7% 49.2% 54.8% 51.4% 25.1% 25.1%   Net int. bear. debt to EBITDA, %   0.0% 313.9% 577.4% 326.5% 218.4% 73.6% 0.0% 0.0%   Gearing %   0.0% 140.5% 181.2% 216.7% 253.7% 202.5% 181.5% 181.5%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 8.2% 4.5% 5.4% 10.8% 4.0% 0.0% 0.0%   1.0 Liquidity  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Quick Ratio   0.0 0.5 0.4 0.4 0.3 0.6 0.0 0.0   Current Ratio   0.0 0.5 0.4 0.4 0.3 0.6 0.0 0.0   Cash and cash equivalent   0.0 -27.1 -30.8 0.0 0.0 32.5 0.0 0.0   1.0 Capital use efficiency  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Trade debtors turnover (days)   0.0 53.5 44.0 53.7 49.4 56.8 0.0 0.0   Trade creditors turnover (days)   0.0 62.1 37.9 0.0 0.0 0.0 0.0 0.0   Current assets / Net sales %   0.0% 19.2% 17.2% 19.4% 16.5% 38.6% 0.0% 0.0%   Net working capital   0.0 -31.1 -38.8 -50.4 -60.8 -44.7 -20.4 -20.4   Net working capital %   0.0% -19.1% -23.5% -29.4% -34.4% -27.5% -12.5% -12.5%   1.0 Employee efficiency  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Net sales / employee   0 0 0 0 1 1 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