Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

EIDOM A/S 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% 0.3% 0.3%   Bankruptcy risk   1.2% 2.1% 1.1% 1.0% 0.7% 0.7% 8.5% 8.3%   Credit score (0-100)   83 69 84 85 95 92 29 29   Credit rating   A A A A AA AA BB BB   Credit limit (kDKK)   332.6 0.6 293.0 466.3 1,107.5 732.7 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   2,025 1,488 1,105 1,073 1,172 833 0.0 0.0   EBITDA   2,025 1,416 1,105 1,073 1,172 833 0.0 0.0   EBIT   -994 -503 915 1,708 3,369 1,754 0.0 0.0   Pre-tax profit (PTP)   -1,949.0 -1,259.0 262.9 1,537.4 3,237.4 1,339.3 0.0 0.0   Net earnings   -1,521.0 -978.4 203.2 1,197.5 2,525.0 1,051.1 0.0 0.0   Pre-tax profit without non-rec. items   -1,949 -1,259 420 1,537 3,267 1,339 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   67,819 18,999 18,809 19,444 21,641 19,568 0.0 0.0   Shareholders equity total   17,632 6,330 6,533 7,730 10,255 7,307 6,807 6,807   Interest-bearing liabilities   44,024 11,754 10,451 9,679 8,799 9,905 0.0 0.0   Balance sheet total (assets)   72,236 22,123 18,877 19,489 21,747 19,677 6,807 6,807   Net Debt   42,969 8,631 10,451 9,679 8,799 9,905 -6,807 -6,807     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   2,025 1,488 1,105 1,073 1,172 833 0.0 0.0   Gross profit growth   -1.2% -26.5% -25.7% -2.9% 9.3% -29.0% -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)   72,236 22,123 18,877 19,489 21,747 19,677 6,807 6,807   Balance sheet change%   -3.1% -69.4% -14.7% 3.2% 11.6% -9.5% -65.4% 0.0%   Added value   -980.0 -488.8 928.7 1,722.2 3,383.4 1,768.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -2,527 -48,834 -204 621 2,183 -2,088 -19,568 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 1.0 2.0 3.0 4.0 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 (%)   -49.1% -33.8% 82.8% 159.2% 287.4% 210.7% 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 %   -1.4% -1.0% 4.5% 8.9% 16.6% 8.7% 0.0% 0.0%   ROI %   -1.4% -1.1% 4.8% 9.1% 17.1% 9.0% 0.0% 0.0%   ROE %   -8.2% -8.2% 3.2% 16.8% 28.1% 12.0% 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 %   24.4% 28.6% 34.6% 39.7% 47.2% 37.1% 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, %   2,121.9% 609.7% 945.6% 902.2% 750.5% 1,189.5% 0.0% 0.0%   Gearing %   249.7% 185.7% 160.0% 125.2% 85.8% 135.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.2% 2.7% 4.5% 1.7% 1.7% 5.0% 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   0.4 0.4 0.0 0.0 0.0 0.1 0.0 0.0   Current Ratio   0.4 0.4 0.0 0.0 0.0 0.1 0.0 0.0   Cash and cash equivalent   1,055.0 3,123.2 0.0 0.0 0.0 0.0 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   -6,333.0 -5,594.5 -3,026.0 -2,722.2 -2,347.7 -1,960.4 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 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 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