Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Ejd NYHA 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   5.5% 2.1% 2.0% 1.8% 1.4% 1.4% 8.4% 8.4%   Credit score (0-100)   43 67 68 71 76 79 29 29   Credit rating   BBB A A A A A BB BB   Credit limit (kDKK)   0.0 0.1 0.7 3.4 50.7 104.1 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   -267 1,595 2,384 2,243 2,307 2,512 0.0 0.0   EBITDA   -267 1,595 2,384 2,243 2,307 2,512 0.0 0.0   EBIT   196 1,973 2,975 2,363 2,977 3,470 0.0 0.0   Pre-tax profit (PTP)   -567.4 858.4 2,925.2 3,122.4 2,893.6 2,898.2 0.0 0.0   Net earnings   -386.1 728.8 2,448.1 2,743.4 2,391.4 2,280.6 0.0 0.0   Pre-tax profit without non-rec. items   -567 858 2,925 3,122 2,894 2,898 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   54,687 55,537 56,128 56,454 57,124 58,081 0.0 0.0   Shareholders equity total   -613 116 2,564 5,307 7,699 9,979 7,903 7,903   Interest-bearing liabilities   54,266 52,683 51,715 51,057 49,872 48,769 0.0 0.0   Balance sheet total (assets)   64,802 57,877 59,480 63,082 64,367 65,644 7,903 7,903   Net Debt   46,469 52,546 51,051 51,057 49,872 48,406 -7,903 -7,903     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   -267 1,595 2,384 2,243 2,307 2,512 0.0 0.0   Gross profit growth   -3,291.9% 0.0% 49.4% -5.9% 2.8% 8.9% -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)   64,802 57,877 59,480 63,082 64,367 65,644 7,903 7,903   Balance sheet change%   421.4% -10.7% 2.8% 6.1% 2.0% 2.0% -88.0% 0.0%   Added value   195.5 1,972.8 2,975.3 2,363.3 2,977.2 3,469.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   47,165 850 591 325 670 957 -58,081 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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 (%)   -73.2% 123.7% 124.8% 105.4% 129.1% 138.1% 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 %   2.4% 3.5% 5.8% 5.9% 5.3% 5.1% 0.0% 0.0%   ROI %   3.5% 4.1% 6.4% 6.5% 5.9% 5.7% 0.0% 0.0%   ROE %   -1.0% 2.2% 182.7% 69.7% 36.8% 25.8% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   16.0% 19.2% 22.8% 25.9% 29.1% 32.0% 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, %   -17,399.3% 3,293.6% 2,141.3% 2,276.1% 2,161.8% 1,926.7% 0.0% 0.0%   Gearing %   -8,855.0% 45,425.9% 2,016.9% 962.0% 647.8% 488.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   5.5% 2.5% 0.9% 0.9% 0.9% 0.9% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   0.6 0.0 0.1 0.2 0.3 0.3 0.0 0.0   Current Ratio   0.6 0.0 0.1 0.2 0.3 0.3 0.0 0.0   Cash and cash equivalent   7,796.8 137.0 664.3 0.0 0.0 362.2 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   -7,836.6 -5,849.6 -5,174.3 -5,988.5 -5,508.6 -4,828.7 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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