Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

EV2, Kolding 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 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   0.4% 0.4% 0.4% 0.4% 0.4% 0.4% 0.4% 0.4%   Bankruptcy risk   1.3% 1.2% 4.3% 0.7% 0.8% 4.5% 8.3% 8.3%   Credit score (0-100)   81 82 47 94 93 46 29 29   Credit rating   A A BBB AA AA BBB BB BB   Credit limit (kDKK)   28.5 110.0 0.0 1,316.1 1,069.6 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 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   1,380 312 1,156 2,403 1,492 1,807 0.0 0.0   EBITDA   1,380 312 1,156 2,403 1,492 1,807 0.0 0.0   EBIT   1,380 4,052 2,004 7,912 1,492 -5,363 0.0 0.0   Pre-tax profit (PTP)   1,294.6 3,927.7 588.6 7,651.4 843.4 -6,274.1 0.0 0.0   Net earnings   1,008.9 3,063.7 457.5 6,010.5 657.9 -4,838.8 0.0 0.0   Pre-tax profit without non-rec. items   1,295 3,928 1,437 7,651 843 -6,274 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   3,020 16,938 0.0 45,120 45,120 37,950 0.0 0.0   Shareholders equity total   1,059 4,123 4,580 10,591 11,248 6,410 6,360 6,360   Interest-bearing liabilities   2,987 10,320 33,797 31,399 30,741 30,336 0.0 0.0   Balance sheet total (assets)   4,799 17,698 39,810 45,238 45,425 38,253 6,360 6,360   Net Debt   1,939 9,951 33,695 31,385 30,536 30,285 -6,360 -6,360     See the entire balance sheet 1000.0 Volume  2018 2018/12 2019 2019/12 2020 2020/12 2021 2022/6 2022 2023/6 2023 2024/6 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   1,380 312 1,156 2,403 1,492 1,807 0.0 0.0   Gross profit growth   0.0% -77.4% 270.7% 107.9% -37.9% 21.1% -100.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   4,799 17,698 39,810 45,238 45,425 38,253 6,360 6,360   Balance sheet change%   0.0% 268.8% 124.9% 13.6% 0.4% -15.8% -83.4% 0.0%   Added value   1,379.7 4,052.2 2,003.9 7,911.8 1,491.5 -5,363.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   3,020 13,919 -16,938 45,120 0 -7,170 -37,950 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 -1.0 0.0 0.0   1000.0 Profitability  2018 2018/12 2019 2019/12 2020 2020/12 2021 2022/6 2022 2023/6 2023 2024/6 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 (%)   100.0% 1,299.7% 173.4% 329.3% 100.0% -296.8% 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 %   28.8% 36.0% 7.0% 21.6% 3.3% -12.8% 0.0% 0.0%   ROI %   34.1% 42.0% 7.3% 22.1% 3.4% -13.0% 0.0% 0.0%   ROE %   95.3% 118.3% 10.5% 79.2% 6.0% -54.8% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   22.1% 23.3% 11.5% 23.4% 24.8% 16.8% 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, %   140.5% 3,191.8% 2,915.1% 1,306.1% 2,047.3% 1,676.2% 0.0% 0.0%   Gearing %   282.0% 250.3% 737.9% 296.5% 273.3% 473.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   5.7% 1.9% 2.6% 4.8% 2.1% 3.0% 0.0% 0.0%   1000.0 Liquidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   0.5 0.1 0.0 0.1 0.3 0.4 0.0 0.0   Current Ratio   0.5 0.1 1.2 0.1 0.3 0.4 0.0 0.0   Cash and cash equivalent   1,047.6 368.6 102.0 13.6 205.0 50.5 0.0 0.0   1000.0 Capital use efficiency  2018 2018/12 2019 2019/12 2020 2020/12 2021 2022/6 2022 2023/6 2023 2024/6 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   -1,960.7 -11,992.9 5,532.1 -734.6 -804.7 -392.4 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 2022/6 2022 2023/6 2023 2024/6 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 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0