Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

EogT ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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

1000.0 Bankruptcy Risk  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 2.0%   Bankruptcy risk   9.4% 5.1% 6.2% 9.9% 7.1% 30.5% 20.6% 17.2%   Credit score (0-100)   28 45 39 25 33 1 4 10   Credit rating   BB BBB BBB BB BBB C B 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)  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales   5,452 0 0 0 0 0 0 0   Gross profit   4,072 3,799 3,594 3,655 3,628 1,114 0.0 0.0   EBITDA   222 24.5 302 166 204 -1,128 0.0 0.0   EBIT   183 4.3 256 121 159 -1,128 0.0 0.0   Pre-tax profit (PTP)   112.3 -70.0 197.5 87.9 90.9 -1,145.2 0.0 0.0   Net earnings   85.1 -69.6 150.5 44.3 68.1 -1,145.2 0.0 0.0   Pre-tax profit without non-rec. items   112 -70.0 197 87.9 90.9 -1,145 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Tangible assets total   114 15.0 90.6 105 97.6 0.0 0.0 0.0   Shareholders equity total   536 466 617 661 760 -385 -465 -465   Interest-bearing liabilities   1,232 1,414 1,123 1,596 1,123 305 465 465   Balance sheet total (assets)   3,375 2,967 3,635 4,575 3,127 0.0 0.0 0.0   Net Debt   1,232 1,372 1,081 1,554 1,122 305 465 465     See the entire balance sheet 1000.0 Volume  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales   5,452 0 0 0 0 0 0 0   Net sales growth   14.4% -100.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   4,072 3,799 3,594 3,655 3,628 1,114 0.0 0.0   Gross profit growth   23.3% -6.7% -5.4% 1.7% -0.7% -69.3% -100.0% 0.0%   Employees   0 0 0 0 7 5 0 0   Employee growth %   -100.0% 0.0% 0.0% 0.0% 0.0% -28.6% -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)   3,375 2,967 3,635 4,575 3,127 0 0 0   Balance sheet change%   22.2% -12.1% 22.5% 25.9% -31.6% -100.0% 0.0% 0.0%   Added value   222.0 24.5 301.6 166.3 204.1 -1,127.9 0.0 0.0   Added value %   4.1% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -14 -119 30 -31 -53 -98 0 0   Net sales trend   1.0 -1.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 5.0 5.0 -1.0 0.0 0.0   1000.0 Profitability  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A EBITDA %   4.1% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   3.4% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   4.5% 0.1% 7.1% 3.3% 4.4% -101.2% 0.0% 0.0%   Net Earnings %   1.6% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   2.3% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   2.1% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   6.0% 0.1% 7.8% 2.9% 4.2% -64.2% 0.0% 0.0%   ROI %   10.2% 0.2% 14.2% 6.1% 7.8% -103.2% 0.0% 0.0%   ROE %   17.1% -13.9% 27.8% 6.9% 9.6% -301.5% 0.0% 0.0%   1000.0 Solidity  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Equity ratio %   15.9% 15.7% 17.0% 14.4% 24.3% -100.0% -100.0% -100.0%   Relative indebtedness %   52.1% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   52.1% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   555.1% 5,593.7% 358.4% 934.5% 549.4% -27.0% 0.0% 0.0%   Gearing %   230.1% 303.4% 182.2% 241.5% 147.7% -79.0% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   5.4% 5.6% 4.6% 2.4% 5.2% 2.4% 0.0% 0.0%   1000.0 Liquidity  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Quick Ratio   1.0 0.9 0.9 1.0 1.0 0.0 0.0 0.0   Current Ratio   1.1 1.2 1.2 1.1 1.3 0.0 0.0 0.0   Cash and cash equivalent   0.0 42.2 42.2 42.2 1.0 0.0 0.0 0.0   1000.0 Capital use efficiency  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Trade debtors turnover (days)   143.7 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Trade creditors turnover (days)   216.9 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Current assets / Net sales %   59.8% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   422.3 451.0 467.4 497.0 603.7 -385.4 -232.7 -232.7   Net working capital %   7.7% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 29 -226 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 29 -226 0 0   EBIT / employee   0 0 0 0 23 -226 0 0   Net earnings / employee   0 0 0 0 10 -229 0 0