e-Boks Development A/S

 

Quicksearch
from your own companies




Analyst: XBRLDenmark
 
Loading...

Loading...

Loading...

Loading...

 
Loading...

Bankruptcy Risk 
2019
N/A
2020
N/A
2021
2021/12
2022
2022/12
2023
2023/12
Bankruptcy risk for industry  1.5% 1.5% 1.5% 1.5% 1.5%  
Bankruptcy risk  0.0% 0.0% 3.2% 7.1% 9.3%  
Credit score (0-100)  0 0 54 33 25  
Credit rating  N/A N/A BBB BBB BB  
Credit limit (kDKK)  0.0 0.0 0.0 -0.0 -0.0  

How are these values calculated?
 
View the automatically generated explanation of bankruptcy risk

Income statement (kDKK) 
2019
N/A
2020
N/A
2021
2021/12
2022
2022/12
2023
2023/12

Net sales  0 0 0 0 0  
Gross profit  0.0 0.0 8,903 12,157 4,946  
EBITDA  0.0 0.0 -12,275 -24,365 -32,812  
EBIT  0.0 0.0 -22,753 -83,754 -43,673  
Pre-tax profit (PTP)  0.0 0.0 -23,174.9 -84,411.7 -45,117.2  
Net earnings  0.0 0.0 -17,529.1 -64,963.6 -35,091.8  
Pre-tax profit without non-rec. items  0.0 0.0 -23,175 -84,412 -45,117  

 
See the entire income statement

Balance sheet (kDKK) 
2019
N/A
2020
N/A
2021
2021/12
2022
2022/12
2023
2023/12

Tangible assets total  0.0 0.0 0.0 0.0 0.0  
Shareholders equity total  0.0 0.0 70,368 5,405 3,313  
Interest-bearing liabilities  0.0 0.0 22,383 34,974 35,359  
Balance sheet total (assets)  0.0 0.0 117,144 49,431 48,693  

Net Debt  0.0 0.0 19,330 33,189 30,928  
 
See the entire balance sheet

Volume 
2019
N/A
2020
N/A
2021
2021/12
2022
2022/12
2023
2023/12

Net sales  0 0 0 0 0  
Net sales growth  0.0% 0.0% 0.0% 0.0% 0.0%  
Gross profit  0.0 0.0 8,903 12,157 4,946  
Gross profit growth  0.0% 0.0% 0.0% 36.5% -59.3%  
Employees  0 0 27 44 43  
Employee growth %  0.0% 0.0% 0.0% 63.0% -2.3%  
Employee expenses  0.0 0.0 0.0 0.0 0.0  
Balance sheet total (assets)  0 0 117,144 49,431 48,693  
Balance sheet change%  0.0% 0.0% 0.0% -57.8% -1.5%  
Added value  0.0 0.0 -12,274.8 -73,275.3 -32,811.7  
Added value %  0.0% 0.0% 0.0% 0.0% 0.0%  
Investments  0 0 74,235 -105,442 -16,005  

Net sales trend  0.0 0.0 0.0 0.0 0.0  
EBIT trend  0.0 0.0 -1.0 -2.0 -3.0  

Profitability 
2019
N/A
2020
N/A
2021
2021/12
2022
2022/12
2023
2023/12
EBITDA %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT to gross profit (%)  0.0% 0.0% -255.6% -688.9% -883.0%  
Net Earnings %  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%  
Pre tax profit less extraordinaries %  0.0% 0.0% 0.0% 0.0% 0.0%  
ROA %  0.0% 0.0% -19.4% -100.5% -88.7%  
ROI %  0.0% 0.0% -20.4% -107.8% -100.5%  
ROE %  0.0% 0.0% -24.9% -171.5% -805.1%  

Solidity 
2019
N/A
2020
N/A
2021
2021/12
2022
2022/12
2023
2023/12
Equity ratio %  0.0% 0.0% 60.1% 10.9% 6.8%  
Relative indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Relative net indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net int. bear. debt to EBITDA, %  0.0% 0.0% -157.5% -136.2% -94.3%  
Gearing %  0.0% 0.0% 31.8% 647.1% 1,067.3%  
Net interest  0 0 0 0 0  
Financing costs %  0.0% 0.0% 3.8% 2.5% 4.5%  

Liquidity 
2019
N/A
2020
N/A
2021
2021/12
2022
2022/12
2023
2023/12
Quick Ratio  0.0 0.0 1.2 0.3 0.4  
Current Ratio  0.0 0.0 1.2 0.3 0.4  
Cash and cash equivalent  0.0 0.0 3,052.9 1,785.1 4,430.3  

Capital use efficiency 
2019
N/A
2020
N/A
2021
2021/12
2022
2022/12
2023
2023/12
Trade debtors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Trade creditors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Current assets / Net sales %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net working capital  0.0 0.0 4,292.0 -29,679.8 -26,165.7  
Net working capital %  0.0% 0.0% 0.0% 0.0% 0.0%  

Employee efficiency 
2019
N/A
2020
N/A
2021
2021/12
2022
2022/12
2023
2023/12
Net sales / employee  0 0 0 0 0  
Added value / employee  0 0 -455 -1,665 -763  
Employee expenses / employee  0 0 0 0 0  
EBITDA / employee  0 0 -455 -554 -763  
EBIT / employee  0 0 -843 -1,903 -1,016  
Net earnings / employee  0 0 -649 -1,476 -816