Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

EKJ RÅDGIVENDE INGENIØRER A/S - Group Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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

1.0 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   2.0% 2.0% 2.0% 2.0% 2.0% 2.0% 2.0% 2.0%   Bankruptcy risk   2.6% 2.8% 4.4% 1.5% 1.2% 0.5% 4.0% 3.9%   Credit score (0-100)   63 61 47 76 82 98 50 51   Credit rating   BBB BBB BBB A A AA BBB BBB   Credit limit (mDKK)   0.0 0.0 0.0 0.5 2.7 13.6 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1.0 Income statement (mDKK)  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   224 217 212 204 237 248 248 248   Gross profit   224 217 212 144 173 183 0.0 0.0   EBITDA   4.9 0.8 -1.8 -17.4 6.3 12.6 0.0 0.0   EBIT   4.9 0.8 -1.8 -20.4 2.6 8.8 0.0 0.0   Pre-tax profit (PTP)   4.2 5.3 1.7 -16.2 -3.0 11.1 0.0 0.0   Net earnings   4.2 5.3 1.7 -12.8 -2.3 8.7 0.0 0.0   Pre-tax profit without non-rec. items   4.9 0.8 -1.8 -16.2 -3.0 11.1 0.0 0.0     See the entire income statement 1.0 Balance sheet (mDKK)  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   0.0 0.0 0.0 2.2 1.9 1.4 0.0 0.0   Shareholders equity total   104 89.0 89.7 77.8 75.5 85.4 84.2 84.2   Interest-bearing liabilities   0.0 0.0 0.0 20.0 8.5 0.0 0.0 0.0   Balance sheet total (assets)   173 156 163 173 169 163 84.2 84.2   Net Debt   0.0 0.0 0.0 -23.1 -24.2 -27.7 -65.8 -65.8     See the entire balance sheet 1.0 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   224 217 212 204 237 248 248 248   Net sales growth   12.1% -3.1% -2.3% -3.5% 16.1% 4.5% 0.0% 0.0%   Gross profit   224 217 212 144 173 183 0.0 0.0   Gross profit growth   47.0% -3.1% -2.3% -32.0% 20.2% 5.8% -100.0% 0.0%   Employees   236 241 235 249 253 253 0 0   Employee growth %   9.8% 2.1% -2.5% 6.0% 1.6% 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)   173 156 163 173 169 163 84 84   Balance sheet change%   0.4% -10.1% 4.6% 6.1% -2.4% -3.4% -48.4% 0.0%   Added value   4.9 0.8 -1.8 -17.4 5.6 12.6 0.0 0.0   Added value %   2.2% 0.4% -0.8% -8.5% 2.3% 5.1% 0.0% 0.0%   Investments   -14 0 0 23 -7 -7 -1 0   Net sales trend   2.0 -1.0 -2.0 -3.0 1.0 2.0 0.0 0.0   EBIT trend   4.0 5.0 -1.0 -2.0 1.0 2.0 0.0 0.0   1.0 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 %   2.2% 0.4% -0.8% -8.5% 2.6% 5.1% 0.0% 0.0%   EBIT %   2.2% 0.4% -0.8% -10.0% 1.1% 3.6% 0.0% 0.0%   EBIT to gross profit (%)   2.2% 0.4% -0.8% -14.2% 1.5% 4.8% 0.0% 0.0%   Net Earnings %   1.9% 2.4% 0.8% -6.3% -1.0% 3.5% 0.0% 0.0%   Profit before depreciation and extraordinary items %   1.9% 2.4% 0.8% -4.8% 0.6% 5.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   2.2% 0.4% -0.8% -7.9% -1.2% 4.5% 0.0% 0.0%   ROA %   2.8% 0.5% -1.1% -9.2% 2.5% 7.2% 0.0% 0.0%   ROI %   3.4% 0.5% -1.1% -11.1% 4.0% 11.8% 0.0% 0.0%   ROE %   4.1% 5.5% 1.9% -15.3% -3.0% 10.9% 0.0% 0.0%   1.0 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 %   100.0% 100.0% 100.0% 46.5% 48.3% 56.8% 100.0% 100.0%   Relative indebtedness %   0.0% 0.0% 0.0% 37.9% 32.4% 24.7% 0.0% 0.0%   Relative net indebtedness %   0.0% 0.0% 0.0% 16.8% 18.6% 13.5% -26.6% -26.6%   Net int. bear. debt to EBITDA, %   0.0% 0.0% 0.0% 132.8% -387.1% -220.9% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 25.7% 11.2% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 7.8% 51.1% 20.0% 0.0% 0.0%   1.0 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   0.0 0.0 0.0 2.2 2.8 2.9 0.0 0.0   Current Ratio   0.0 0.0 0.0 2.0 2.3 2.3 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 43.1 32.7 27.8 0.0 0.0   1.0 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 0.0 121.9 120.9 126.4 0.0 0.0   Trade creditors turnover (days)   0.0 0.0 0.0 67.4 64.1 58.5 0.0 0.0   Current assets / Net sales %   0.0% 0.0% 0.0% 70.5% 60.2% 56.6% 26.6% 26.6%   Net working capital   0.0 0.0 0.0 36.2 54.6 73.0 0.0 0.0   Net working capital %   0.0% 0.0% 0.0% 17.7% 23.0% 29.5% 0.0% 0.0%   1.0 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   1 1 1 1 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