Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

EVOKEDSET DANMARK 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% 2.5% 2.5%   Bankruptcy risk   17.9% 18.5% 18.5% 16.8% 15.1% 19.7% 18.0% 18.0%   Credit score (0-100)   9 8 7 9 13 5 8 8   Credit rating   B B B BB BB B B B   Credit limit (kDKK)   -0.0 -0.0 -0.0 -0.0 -0.0 -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   564 629 518 501 696 706 0.0 0.0   EBITDA   -51.4 -31.1 30.1 -12.2 -8.4 17.9 0.0 0.0   EBIT   -51.4 -31.1 30.1 -12.2 -8.4 17.9 0.0 0.0   Pre-tax profit (PTP)   -58.6 68.5 44.3 -32.9 -1.2 30.1 0.0 0.0   Net earnings   -45.7 53.4 34.5 -25.7 -1.0 -56.9 0.0 0.0   Pre-tax profit without non-rec. items   -58.6 68.5 44.3 -32.9 -1.2 30.1 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 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   -306 -253 -218 -244 -245 -302 -382 -382   Interest-bearing liabilities   380 280 260 260 247 210 382 382   Balance sheet total (assets)   146 127 162 133 138 64.0 0.0 0.0   Net Debt   347 245 186 220 197 148 382 382     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   564 629 518 501 696 706 0.0 0.0   Gross profit growth   -0.2% 11.4% -17.6% -3.2% 38.9% 1.4% -100.0% 0.0%   Employees   0 0 1 1 1 1 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)   146 127 162 133 138 64 0 0   Balance sheet change%   -27.0% -13.1% 27.5% -17.9% 4.1% -53.7% -100.0% 0.0%   Added value   -51.4 -31.1 30.1 -12.2 -8.4 17.9 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 0 0 0 0 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -2.0 -3.0 1.0 -1.0 -2.0 1.0 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 (%)   -9.1% -5.0% 5.8% -2.4% -1.2% 2.5% 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 %   -11.3% 17.8% 13.1% -3.2% 1.4% 9.2% 0.0% 0.0%   ROI %   -13.7% 21.7% 15.8% -3.7% 1.9% 15.0% 0.0% 0.0%   ROE %   -26.4% 39.1% 23.9% -17.5% -0.7% -56.3% 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 %   -67.7% -66.6% -57.4% -64.8% -63.9% -82.5% -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, %   -674.5% -786.2% 619.2% -1,808.0% -2,357.2% 824.7% 0.0% 0.0%   Gearing %   -123.9% -110.7% -119.1% -106.6% -100.7% -69.5% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.9% 1.7% 2.0% 8.0% 2.6% 1.8% 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   2.0 1.7 2.9 2.6 1.5 0.7 0.0 0.0   Current Ratio   2.0 1.7 2.9 2.6 1.5 0.7 0.0 0.0   Cash and cash equivalent   32.8 35.1 73.8 40.5 49.3 62.3 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   73.3 51.8 105.6 81.0 46.4 -23.8 -191.0 -191.0   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 30 -12 -8 18 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 30 -12 -8 18 0 0   EBIT / employee   0 0 30 -12 -8 18 0 0   Net earnings / employee   0 0 35 -26 -1 -57 0 0