Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Engdal elevator 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% 1.5% 1.5%   Bankruptcy risk   10.5% 5.4% 3.4% 1.6% 1.0% 1.6% 12.2% 12.0%   Credit score (0-100)   24 43 54 74 86 74 19 20   Credit rating   BB BBB BBB A A A BB BB   Credit limit (kDKK)   0.0 0.0 0.0 13.6 400.7 12.9 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   298 1,455 4,580 7,495 9,245 8,364 0.0 0.0   EBITDA   298 576 1,299 2,449 3,137 1,422 0.0 0.0   EBIT   298 555 1,246 2,377 3,046 1,205 0.0 0.0   Pre-tax profit (PTP)   290.6 533.9 1,183.6 2,220.0 2,926.0 1,027.2 0.0 0.0   Net earnings   226.7 416.5 923.3 1,731.7 2,281.7 798.5 0.0 0.0   Pre-tax profit without non-rec. items   291 534 1,184 2,220 2,926 1,027 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   0.0 194 141 268 376 1,009 0.0 0.0   Shareholders equity total   277 466 973 2,705 3,787 2,285 1,485 1,485   Interest-bearing liabilities   0.0 40.6 449 0.0 49.4 3.6 0.0 0.0   Balance sheet total (assets)   787 1,498 4,736 7,235 7,443 6,539 1,485 1,485   Net Debt   -272 -172 -2,063 -1,770 -1,281 -545 -1,485 -1,485     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   298 1,455 4,580 7,495 9,245 8,364 0.0 0.0   Gross profit growth   0.0% 387.8% 214.8% 63.6% 23.3% -9.5% -100.0% 0.0%   Employees   0 3 7 11 12 13 0 0   Employee growth %   0.0% 0.0% 133.3% 57.1% 9.1% 8.3% -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)   787 1,498 4,736 7,235 7,443 6,539 1,485 1,485   Balance sheet change%   0.0% 90.4% 216.1% 52.8% 2.9% -12.1% -77.3% 0.0%   Added value   298.3 576.2 1,298.7 2,448.6 3,118.2 1,422.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 173 -106 55 17 415 -1,009 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  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 (%)   100.0% 38.2% 27.2% 31.7% 32.9% 14.4% 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 %   37.9% 48.6% 40.0% 39.7% 41.5% 17.2% 0.0% 0.0%   ROI %   107.8% 140.4% 128.3% 105.7% 78.3% 31.5% 0.0% 0.0%   ROE %   81.9% 112.1% 128.3% 94.2% 70.3% 26.3% 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 %   35.2% 31.1% 20.6% 37.4% 50.9% 34.9% 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, %   -91.3% -29.8% -158.8% -72.3% -40.8% -38.3% 0.0% 0.0%   Gearing %   0.0% 8.7% 46.2% 0.0% 1.3% 0.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 105.0% 25.3% 69.7% 486.6% 672.1% 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   1.5 1.3 1.2 1.7 2.5 1.4 0.0 0.0   Current Ratio   1.5 1.3 1.2 1.7 2.5 1.5 0.0 0.0   Cash and cash equivalent   272.4 212.4 2,512.1 1,770.2 1,330.0 548.4 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   276.7 279.6 836.6 2,802.4 4,289.3 1,914.2 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   0 192 186 223 260 109 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 192 186 223 261 109 0 0   EBIT / employee   0 185 178 216 254 93 0 0   Net earnings / employee   0 139 132 157 190 61 0 0