Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

EURO NOR 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  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Bankruptcy risk for industry   2.7% 2.7% 2.7% 2.7% 2.7% 2.7% 2.7% 2.7%   Bankruptcy risk   1.2% 1.3% 1.5% 1.9% 1.5% 1.7% 7.1% 6.9%   Credit score (0-100)   83 79 76 69 75 73 34 35   Credit rating   A A A A A A BBB BBB   Credit limit (kDKK)   698.8 341.7 180.2 7.8 135.1 41.2 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   10,346 9,864 13,522 15,639 15,219 15,196 0.0 0.0   EBITDA   6,431 6,296 9,862 11,304 10,470 10,450 0.0 0.0   EBIT   6,214 6,085 9,644 10,973 10,276 10,245 0.0 0.0   Pre-tax profit (PTP)   6,593.0 5,856.0 10,640.0 12,525.0 12,122.0 12,765.7 0.0 0.0   Net earnings   5,217.0 4,475.0 8,545.0 10,186.0 9,791.0 10,500.0 0.0 0.0   Pre-tax profit without non-rec. items   6,593 5,856 10,640 12,525 12,122 12,766 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Tangible assets total   2,864 2,939 2,753 307 165 134 0.0 0.0   Shareholders equity total   20,812 20,788 23,332 21,519 22,309 23,809 11,059 11,059   Interest-bearing liabilities   3.0 3.0 13.0 74.0 3.0 42.5 0.0 0.0   Balance sheet total (assets)   23,370 24,135 27,736 26,141 30,144 29,315 11,059 11,059   Net Debt   -2,635 -6,840 -11,561 -9,126 -6,689 -8,217 -11,059 -11,059     See the entire balance sheet 1000.0 Volume  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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   10,346 9,864 13,522 15,639 15,219 15,196 0.0 0.0   Gross profit growth   -6.6% -4.7% 37.1% 15.7% -2.7% -0.2% -100.0% 0.0%   Employees   6 6 6 7 7 7 0 0   Employee growth %   0.0% 0.0% 0.0% 16.7% 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)   23,370 24,135 27,736 26,141 30,144 29,315 11,059 11,059   Balance sheet change%   -14.6% 3.3% 14.9% -5.8% 15.3% -2.7% -62.3% 0.0%   Added value   6,431.0 6,296.0 9,862.0 11,304.0 10,607.0 10,450.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -435 -136 -404 -2,777 -336 -236 -134 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   4.0 5.0 5.0 5.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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 (%)   60.1% 61.7% 71.3% 70.2% 67.5% 67.4% 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 %   26.2% 24.8% 41.7% 46.8% 43.1% 42.9% 0.0% 0.0%   ROI %   30.8% 28.3% 48.9% 56.0% 55.3% 55.3% 0.0% 0.0%   ROE %   24.3% 21.5% 38.7% 45.4% 44.7% 45.5% 0.0% 0.0%   1000.0 Solidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Equity ratio %   89.3% 88.1% 86.1% 83.3% 80.8% 85.4% 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, %   -41.0% -108.6% -117.2% -80.7% -63.9% -78.6% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.1% 0.3% 0.0% 0.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1,050.0% 1,333.3% 2,175.0% 193.1% 18.2% 3.2% 0.0% 0.0%   1000.0 Liquidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Quick Ratio   1.7 3.1 3.8 2.6 1.8 2.5 0.0 0.0   Current Ratio   6.4 5.5 4.9 4.7 3.3 4.5 0.0 0.0   Cash and cash equivalent   2,638.0 6,843.0 11,574.0 9,200.0 6,692.0 8,260.0 0.0 0.0   1000.0 Capital use efficiency  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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   13,513.0 14,776.0 17,006.0 17,176.0 18,228.0 19,183.5 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 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   1,072 1,049 1,644 1,615 1,515 1,493 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   1,072 1,049 1,644 1,615 1,496 1,493 0 0   EBIT / employee   1,036 1,014 1,607 1,568 1,468 1,464 0 0   Net earnings / employee   870 746 1,424 1,455 1,399 1,500 0 0