Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

EET Danmark A/S 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% 2.6% 2.6%   Bankruptcy risk   1.4% 2.1% 2.1% 2.2% 2.8% 1.6% 3.9% 3.6%   Credit score (0-100)   79 69 67 65 59 73 50 53   Credit rating   A A A BBB BBB A BBB BBB   Credit limit (kDKK)   215.4 4.4 3.1 2.3 0.0 329.7 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   46,410 48,365 52,180 58,824 50,176 42,365 0.0 0.0   EBITDA   19,377 19,105 24,057 28,830 14,950 -4,824 0.0 0.0   EBIT   16,803 19,105 24,057 28,830 14,042 -24,384 0.0 0.0   Pre-tax profit (PTP)   16,591.0 14,023.0 17,870.0 21,534.0 13,508.0 -26,065.0 0.0 0.0   Net earnings   12,370.0 14,023.0 17,870.0 21,534.0 8,743.0 -25,229.0 0.0 0.0   Pre-tax profit without non-rec. items   16,591 19,105 24,057 28,830 13,508 -26,065 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   500 0.0 0.0 0.0 65.0 24.0 0.0 0.0   Shareholders equity total   24,015 33,038 35,907 39,941 18,684 185,621 185,021 185,021   Interest-bearing liabilities   71,379 0.0 0.0 0.0 67,523 54,720 0.0 0.0   Balance sheet total (assets)   104,870 95,021 99,878 107,239 97,235 264,725 185,021 185,021   Net Debt   71,379 0.0 0.0 0.0 65,420 50,708 -26,395 -26,395     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   46,410 48,365 52,180 58,824 50,176 42,365 0.0 0.0   Gross profit growth   -0.4% 4.2% 7.9% 12.7% -14.7% -15.6% -100.0% 0.0%   Employees   41 38 37 39 39 45 0 0   Employee growth %   13.9% -7.3% -2.6% 5.4% 0.0% 15.4% -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)   104,870 95,021 99,878 107,239 97,235 264,725 185,021 185,021   Balance sheet change%   13.5% -9.4% 5.1% 7.4% -9.3% 172.3% -30.1% 0.0%   Added value   19,377.0 19,105.0 24,057.0 28,830.0 14,042.0 -4,824.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -5,820 -11,268 0 0 -843 139,025 -24 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  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 (%)   36.2% 39.5% 46.1% 49.0% 28.0% -57.6% 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 %   17.0% 19.1% 24.7% 27.8% 13.8% -13.6% 0.0% 0.0%   ROI %   18.8% 20.1% 24.7% 27.8% 14.5% -14.8% 0.0% 0.0%   ROE %   48.8% 49.2% 51.8% 56.8% 29.8% -24.7% 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 %   22.9% 100.0% 100.0% 100.0% 19.2% 70.1% 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, %   368.4% 0.0% 0.0% 0.0% 437.6% -1,051.2% 0.0% 0.0%   Gearing %   297.2% 0.0% 0.0% 0.0% 361.4% 29.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.3% 0.0% 0.0% 0.0% 1.6% 2.4% 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   1.2 0.0 0.0 0.0 1.3 1.5 0.0 0.0   Current Ratio   1.2 0.0 0.0 0.0 1.3 1.5 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 2,103.0 4,012.0 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   12,747.0 0.0 0.0 0.0 20,736.0 33,976.0 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   473 503 650 739 360 -107 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   473 503 650 739 383 -107 0 0   EBIT / employee   410 503 650 739 360 -542 0 0   Net earnings / employee   302 369 483 552 224 -561 0 0