Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Eskjær Hovedgaard 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  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% 1.1% 1.1%   Bankruptcy risk   1.2% 1.0% 1.1% 0.8% 0.7% 1.4% 8.1% 8.1%   Credit score (0-100)   83 87 85 91 95 77 30 30   Credit rating   A A A AA AA A BB BB   Credit limit (kDKK)   6.8 30.3 480.6 921.7 1,105.6 90.8 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   304 688 663 715 1,469 1,935 0.0 0.0   EBITDA   304 807 663 715 1,408 1,935 0.0 0.0   EBIT   -185 748 479 444 1,056 1,252 0.0 0.0   Pre-tax profit (PTP)   -366.6 479.6 172.1 191.2 540.1 -1,730.5 0.0 0.0   Net earnings   -353.0 421.4 52.4 157.7 417.8 -1,349.8 0.0 0.0   Pre-tax profit without non-rec. items   -367 480 172 191 540 -1,730 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   45,299 49,693 53,344 56,958 67,755 79,584 0.0 0.0   Shareholders equity total   -303 118 10,171 10,328 10,746 9,396 9,346 9,346   Interest-bearing liabilities   47,733 50,098 43,379 48,961 58,558 70,879 0.0 0.0   Balance sheet total (assets)   47,750 50,444 54,896 59,684 69,651 80,393 9,346 9,346   Net Debt   46,443 50,098 43,379 47,988 58,027 70,679 -9,346 -9,346     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   304 688 663 715 1,469 1,935 0.0 0.0   Gross profit growth   0.0% 126.6% -3.6% 7.7% 105.6% 31.8% -100.0% 0.0%   Employees   0 0 1 1 1 1 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% -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)   47,750 50,444 54,896 59,684 69,651 80,393 9,346 9,346   Balance sheet change%   0.0% 5.6% 8.8% 8.7% 16.7% 15.4% -88.4% 0.0%   Added value   303.8 807.0 663.5 714.5 1,326.7 1,935.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   44,975 4,348 3,487 3,343 10,445 10,948 -79,584 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 3.0 4.0 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 (%)   -61.0% 108.6% 72.2% 62.1% 71.9% 64.7% 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 %   -0.4% 1.5% 0.9% 0.8% 1.7% 1.7% 0.0% 0.0%   ROI %   -0.4% 1.6% 1.0% 0.9% 1.7% 1.7% 0.0% 0.0%   ROE %   -0.7% 1.8% 1.0% 1.5% 4.0% -13.4% 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 %   -0.6% 0.2% 18.5% 17.3% 15.4% 11.7% 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, %   15,289.8% 6,208.1% 6,538.3% 6,716.3% 4,120.2% 3,651.9% 0.0% 0.0%   Gearing %   -15,752.7% 42,327.6% 426.5% 474.0% 544.9% 754.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.8% 0.6% 0.7% 0.6% 1.0% 4.6% 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   0.1 0.0 0.0 0.1 0.1 0.0 0.0 0.0   Current Ratio   0.1 0.0 0.0 0.1 0.1 0.0 0.0 0.0   Cash and cash equivalent   1,290.0 0.0 0.0 972.7 531.5 199.6 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   -11,349.9 -16,690.0 -12,149.0 -12,456.6 -12,489.5 -18,967.3 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   0 0 663 715 1,327 1,935 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 663 715 1,408 1,935 0 0   EBIT / employee   0 0 479 444 1,056 1,252 0 0   Net earnings / employee   0 0 52 158 418 -1,350 0 0