Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Eviteq Installation 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   2.0% 2.0% 2.0% 2.0% 2.0% 2.0% 2.0% 2.0%   Bankruptcy risk   3.7% 6.6% 9.2% 4.2% 2.1% 3.8% 11.5% 11.3%   Credit score (0-100)   54 37 27 47 67 50 21 22   Credit rating   BBB BBB BB BBB A BBB BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 0.4 0.0 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   3,026 4,376 2,269 4,308 5,884 4,871 0.0 0.0   EBITDA   186 1,013 27.7 1,008 1,921 408 0.0 0.0   EBIT   131 958 -27.3 891 1,817 273 0.0 0.0   Pre-tax profit (PTP)   137.3 968.7 21.1 880.7 1,801.8 279.9 0.0 0.0   Net earnings   137.3 743.4 3.5 672.5 1,391.7 205.9 0.0 0.0   Pre-tax profit without non-rec. items   137 969 21.1 881 1,802 280 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   0.0 0.0 35.4 487 277 289 0.0 0.0   Shareholders equity total   358 264 268 940 1,702 578 528 528   Interest-bearing liabilities   519 0.0 0.0 15.7 5.7 93.5 0.0 0.0   Balance sheet total (assets)   1,780 2,517 2,888 3,628 3,214 2,545 528 528   Net Debt   389 -184 -1,077 -863 -1,458 -622 -528 -528     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   3,026 4,376 2,269 4,308 5,884 4,871 0.0 0.0   Gross profit growth   48.5% 44.6% -48.2% 89.9% 36.6% -17.2% -100.0% 0.0%   Employees   0 0 0 0 0 12 0 0   Employee growth %   0.0% 0.0% 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)   1,780 2,517 2,888 3,628 3,214 2,545 528 528   Balance sheet change%   50.1% 41.4% 14.8% 25.6% -11.4% -20.8% -79.3% 0.0%   Added value   186.2 1,013.2 27.7 1,007.7 1,934.3 408.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   30 -110 -75 280 -369 -179 -509 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 -1.0 1.0 2.0 3.0 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 (%)   4.3% 21.9% -1.2% 20.7% 30.9% 5.6% 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 %   9.3% 45.1% 1.0% 27.5% 53.2% 9.8% 0.0% 0.0%   ROI %   25.1% 170.0% 10.5% 146.3% 136.6% 23.7% 0.0% 0.0%   ROE %   47.5% 239.0% 1.3% 111.4% 105.4% 18.1% 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 %   20.1% 10.5% 9.3% 25.9% 53.0% 22.7% 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, %   208.9% -18.2% -3,886.7% -85.7% -75.9% -152.5% 0.0% 0.0%   Gearing %   144.8% 0.0% 0.0% 1.7% 0.3% 16.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.2% 0.3% 0.0% 181.8% 167.5% 2.8% 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   0.6 0.7 0.9 0.9 1.4 0.8 0.0 0.0   Current Ratio   0.9 0.9 0.9 1.0 1.7 1.0 0.0 0.0   Cash and cash equivalent   129.7 184.4 1,076.7 878.8 1,463.6 716.0 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   -154.9 -193.9 -173.8 -1.9 1,025.1 -52.7 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   0 0 0 0 0 34 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 34 0 0   EBIT / employee   0 0 0 0 0 23 0 0   Net earnings / employee   0 0 0 0 0 17 0 0