Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Eleven Australia Europe 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  2017 N/A 2018 N/A 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% 2.3%   Bankruptcy risk   0.0% 0.0% 1.1% 0.7% 0.5% 1.4% 7.8% 6.9%   Credit score (0-100)   0 0 86 93 99 78 30 35   Credit rating   N/A N/A A AA AA A BB BBB   Credit limit (kDKK)   0.0 0.0 483.1 2,274.5 3,395.3 219.7 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2017 N/A 2018 N/A 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   0.0 0.0 7,294 16,965 17,652 8,289 0.0 0.0   EBITDA   0.0 0.0 5,866 12,431 12,144 -650 0.0 0.0   EBIT   0.0 0.0 5,849 12,372 12,052 -816 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 5,705.8 12,967.8 10,282.1 -808.9 0.0 0.0   Net earnings   0.0 0.0 4,407.7 10,104.0 7,847.5 -602.1 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 5,706 12,968 10,282 -809 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 N/A 2018 N/A 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Tangible assets total   0.0 0.0 49.5 331 256 707 0.0 0.0   Shareholders equity total   0.0 0.0 5,911 16,015 23,862 23,260 22,860 22,860   Interest-bearing liabilities   0.0 0.0 11,292 19,990 23,131 33,414 0.0 0.0   Balance sheet total (assets)   0.0 0.0 20,807 44,576 58,353 61,204 22,860 22,860   Net Debt   0.0 0.0 8,212 18,276 19,279 29,205 -22,860 -22,860     See the entire balance sheet 1000.0 Volume  2017 N/A 2018 N/A 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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   0.0 0.0 7,294 16,965 17,652 8,289 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 132.6% 4.1% -53.0% -100.0% 0.0%   Employees   0 0 3 6 7 13 0 0   Employee growth %   0.0% 0.0% 0.0% 100.0% 16.7% 85.7% -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)   0 0 20,807 44,576 58,353 61,204 22,860 22,860   Balance sheet change%   0.0% 0.0% 0.0% 114.2% 30.9% 4.9% -62.6% 0.0%   Added value   0.0 0.0 5,865.6 12,431.1 12,111.3 -650.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 33 222 -166 285 -707 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 0.0 1.0 2.0 3.0 -1.0 0.0 0.0   1000.0 Profitability  2017 N/A 2018 N/A 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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 (%)   0.0% 0.0% 80.2% 72.9% 68.3% -9.8% 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 %   0.0% 0.0% 28.1% 39.8% 23.4% 0.6% 0.0% 0.0%   ROI %   0.0% 0.0% 34.0% 48.9% 29.0% 0.7% 0.0% 0.0%   ROE %   0.0% 0.0% 74.6% 92.2% 39.4% -2.6% 0.0% 0.0%   1000.0 Solidity  2017 N/A 2018 N/A 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Equity ratio %   0.0% 0.0% 28.4% 35.9% 40.9% 38.0% 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, %   0.0% 0.0% 140.0% 147.0% 158.7% -4,493.5% 0.0% 0.0%   Gearing %   0.0% 0.0% 191.0% 124.8% 96.9% 143.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 2.6% 0.2% 8.2% 4.2% 0.0% 0.0%   1000.0 Liquidity  2017 N/A 2018 N/A 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Quick Ratio   0.0 0.0 0.8 0.7 0.8 0.8 0.0 0.0   Current Ratio   0.0 0.0 1.4 1.5 2.1 1.7 0.0 0.0   Cash and cash equivalent   0.0 0.0 3,079.7 1,714.4 3,852.4 4,208.5 0.0 0.0   1000.0 Capital use efficiency  2017 N/A 2018 N/A 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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   0.0 0.0 5,449.2 15,467.5 30,133.9 25,503.7 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  2017 N/A 2018 N/A 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 1,955 2,072 1,730 -50 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 1,955 2,072 1,735 -50 0 0   EBIT / employee   0 0 1,950 2,062 1,722 -63 0 0   Net earnings / employee   0 0 1,469 1,684 1,121 -46 0 0