Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

ECOSTYLE 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  2019 2019/9 2020 2020/9 2021 N/A 2022 N/A 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   1.9% 18.6% 0.0% 0.0% 1.3% 1.3% 7.6% 7.6%   Credit score (0-100)   71 7 0 0 79 79 32 32   Credit rating   A B N/A N/A A A BB BB   Credit limit (kDKK)   6.2 0.0 0.0 0.0 1,813.5 1,367.4 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/9 2020 2020/9 2021 N/A 2022 N/A 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   10,455 0.0 0.0 0.0 38,330 48,509 0.0 0.0   EBITDA   618 0.0 0.0 0.0 20,342 26,808 0.0 0.0   EBIT   561 0.0 0.0 0.0 19,697 25,998 0.0 0.0   Pre-tax profit (PTP)   579.5 0.0 0.0 0.0 20,397.3 28,049.9 0.0 0.0   Net earnings   322.4 0.0 0.0 0.0 16,044.8 22,177.2 0.0 0.0   Pre-tax profit without non-rec. items   580 0.0 0.0 0.0 20,397 28,050 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/9 2020 2020/9 2021 N/A 2022 N/A 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Tangible assets total   102 0.0 0.0 0.0 1,831 2,088 0.0 0.0   Shareholders equity total   26,634 0.0 0.0 0.0 76,717 83,681 80,567 80,567   Interest-bearing liabilities   0.0 0.0 0.0 0.0 552 549 0.0 0.0   Balance sheet total (assets)   30,492 0.0 0.0 0.0 93,591 105,982 80,567 80,567   Net Debt   -5,918 0.0 0.0 0.0 -28,708 -34,713 -80,567 -80,567     See the entire balance sheet 1000.0 Volume  2019 2019/9 2020 2020/9 2021 N/A 2022 N/A 2023 2023/9 2024 2024/9 2025e N/A 2026e 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   10,455 0.0 0.0 0.0 38,330 48,509 0.0 0.0   Gross profit growth   -23.0% -100.0% 0.0% 0.0% 0.0% 26.6% -100.0% 0.0%   Employees   18 0 0 0 19 19 0 0   Employee growth %   5.9% -100.0% 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)   30,492 0 0 0 93,591 105,982 80,567 80,567   Balance sheet change%   -4.2% -100.0% 0.0% 0.0% 0.0% 13.2% -24.0% 0.0%   Added value   618.0 0.0 0.0 0.0 19,696.9 26,807.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -50 -102 0 0 1,186 -553 -2,088 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 0.0 0.0 0.0 1.0 2.0 0.0 0.0   1000.0 Profitability  2019 2019/9 2020 2020/9 2021 N/A 2022 N/A 2023 2023/9 2024 2024/9 2025e N/A 2026e 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 (%)   5.4% 0.0% 0.0% 0.0% 51.4% 53.6% 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 %   2.4% 0.0% 0.0% 0.0% 21.9% 28.2% 0.0% 0.0%   ROI %   2.8% 0.0% 0.0% 0.0% 26.4% 34.6% 0.0% 0.0%   ROE %   1.2% 0.0% 0.0% 0.0% 20.9% 27.7% 0.0% 0.0%   1000.0 Solidity  2019 2019/9 2020 2020/9 2021 N/A 2022 N/A 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Equity ratio %   87.3% 0.0% 0.0% 0.0% 82.0% 79.0% 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, %   -957.6% 0.0% 0.0% 0.0% -141.1% -129.5% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.7% 0.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 48.1% 10.3% 0.0% 0.0%   1000.0 Liquidity  2019 2019/9 2020 2020/9 2021 N/A 2022 N/A 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Quick Ratio   5.6 0.0 0.0 0.0 4.8 4.7 0.0 0.0   Current Ratio   8.0 0.0 0.0 0.0 6.4 5.6 0.0 0.0   Cash and cash equivalent   5,918.0 0.0 0.0 0.0 29,260.3 35,261.3 0.0 0.0   1000.0 Capital use efficiency  2019 2019/9 2020 2020/9 2021 N/A 2022 N/A 2023 2023/9 2024 2024/9 2025e N/A 2026e 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   26,269.0 0.0 0.0 0.0 67,697.7 74,361.9 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  2019 2019/9 2020 2020/9 2021 N/A 2022 N/A 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   34 0 0 0 1,037 1,411 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   34 0 0 0 1,071 1,411 0 0   EBIT / employee   31 0 0 0 1,037 1,368 0 0   Net earnings / employee   18 0 0 0 844 1,167 0 0