Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

ELTECHNO 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% 2.0% 2.0%   Bankruptcy risk   4.4% 4.8% 4.4% 1.9% 1.7% 1.7% 9.8% 9.8%   Credit score (0-100)   49 46 47 69 72 72 25 25   Credit rating   BBB BBB BBB A A A BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.5 1.9 4.7 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   1,539 1,949 1,799 2,754 3,156 4,890 0.0 0.0   EBITDA   256 439 232 586 582 1,255 0.0 0.0   EBIT   240 359 167 512 460 1,186 0.0 0.0   Pre-tax profit (PTP)   226.0 354.0 165.0 506.0 455.0 1,181.8 0.0 0.0   Net earnings   174.0 275.0 127.0 392.0 353.0 918.3 0.0 0.0   Pre-tax profit without non-rec. items   226 354 165 506 455 1,182 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   65.0 359 294 544 290 221 0.0 0.0   Shareholders equity total   397 522 449 841 1,044 1,662 1,282 1,282   Interest-bearing liabilities   334 172 41.0 373 93.0 216 0.0 0.0   Balance sheet total (assets)   1,497 1,954 1,734 2,270 2,643 4,707 1,282 1,282   Net Debt   129 172 -109 373 -112 -602 -1,282 -1,282     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   1,539 1,949 1,799 2,754 3,156 4,890 0.0 0.0   Gross profit growth   -11.3% 26.6% -7.7% 53.1% 14.6% 54.9% -100.0% 0.0%   Employees   3 4 5 6 6 7 0 0   Employee growth %   -25.0% 33.3% 25.0% 20.0% 0.0% 16.7% -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)   1,497 1,954 1,734 2,270 2,643 4,707 1,282 1,282   Balance sheet change%   16.7% 30.5% -11.3% 30.9% 16.4% 78.1% -72.8% 0.0%   Added value   256.0 439.0 232.0 586.0 534.0 1,255.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -33 214 -130 176 -376 -138 -221 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 3.0 4.0 5.0 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 (%)   15.6% 18.4% 9.3% 18.6% 14.6% 24.3% 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 %   17.3% 20.9% 9.1% 25.6% 18.7% 32.3% 0.0% 0.0%   ROI %   34.3% 47.2% 25.3% 53.4% 34.8% 68.3% 0.0% 0.0%   ROE %   56.1% 59.8% 26.2% 60.8% 37.5% 67.9% 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 %   29.6% 28.2% 25.9% 37.0% 39.5% 35.3% 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, %   50.4% 39.2% -47.0% 63.7% -19.2% -48.0% 0.0% 0.0%   Gearing %   84.1% 33.0% 9.1% 44.4% 8.9% 13.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.7% 2.4% 2.8% 2.9% 2.1% 3.0% 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   1.4 1.2 1.1 1.3 1.3 1.4 0.0 0.0   Current Ratio   1.3 1.2 1.2 1.3 1.6 1.6 0.0 0.0   Cash and cash equivalent   205.0 0.0 150.0 0.0 205.0 817.9 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   327.0 236.0 191.0 440.0 870.0 1,750.7 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  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   85 110 46 98 89 179 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   85 110 46 98 97 179 0 0   EBIT / employee   80 90 33 85 77 169 0 0   Net earnings / employee   58 69 25 65 59 131 0 0