Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Esben Bock 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   3.3% 3.3% 3.3% 3.3% 3.3% 3.3% 3.3% 3.3%   Bankruptcy risk   13.8% 7.5% 6.7% 6.5% 7.1% 7.7% 16.5% 16.1%   Credit score (0-100)   17 32 34 36 33 32 11 11   Credit rating   BB BB BBB BBB BBB BB BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 0.0 0.0 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   757 756 772 829 807 654 0.0 0.0   EBITDA   181 8.8 28.9 34.7 0.7 -5.7 0.0 0.0   EBIT   161 -11.2 8.9 34.7 0.7 -5.7 0.0 0.0   Pre-tax profit (PTP)   155.8 -14.0 6.7 33.1 1.5 -4.7 0.0 0.0   Net earnings   111.5 -12.3 0.6 25.7 1.2 -3.9 0.0 0.0   Pre-tax profit without non-rec. items   156 -14.0 6.7 33.1 1.5 -4.7 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   40.0 20.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   150 138 139 164 166 162 112 112   Interest-bearing liabilities   7.0 0.0 0.0 11.0 11.5 12.0 0.0 0.0   Balance sheet total (assets)   542 637 307 302 303 294 112 112   Net Debt   -289 -542 -161 -173 -143 -117 -112 -112     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   757 756 772 829 807 654 0.0 0.0   Gross profit growth   0.0% -0.2% 2.2% 7.4% -2.6% -19.0% -100.0% 0.0%   Employees   0 0 1 1 1 1 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 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)   542 637 307 302 303 294 112 112   Balance sheet change%   382.1% 17.6% -51.8% -1.7% 0.4% -3.1% -62.0% 0.0%   Added value   181.0 8.8 28.9 34.7 0.7 -5.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -40 -40 -40 0 0 0 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 -1.0 1.0 2.0 3.0 -1.0 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 (%)   21.3% -1.5% 1.2% 4.2% 0.1% -0.9% 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 %   49.2% -1.8% 2.1% 11.7% 0.6% -1.3% 0.0% 0.0%   ROI %   153.7% -7.4% 7.1% 22.8% 1.1% -2.3% 0.0% 0.0%   ROE %   117.8% -8.5% 0.4% 17.0% 0.7% -2.4% 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 %   27.7% 21.7% 45.1% 54.4% 54.6% 55.1% 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, %   -159.9% -6,139.2% -557.9% -498.2% -19,170.7% 2,058.2% 0.0% 0.0%   Gearing %   4.6% 0.0% 0.0% 6.7% 6.9% 7.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   51.2% 91.1% 0.0% 47.6% 3.9% 6.1% 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   1.3 1.2 1.8 2.2 2.2 2.2 0.0 0.0   Current Ratio   1.3 1.2 1.8 2.2 2.2 2.2 0.0 0.0   Cash and cash equivalent   296.4 542.2 161.4 183.9 154.3 128.8 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   110.3 118.0 138.6 164.3 165.5 161.6 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 29 35 1 -6 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 29 35 1 -6 0 0   EBIT / employee   0 0 9 35 1 -6 0 0   Net earnings / employee   0 0 1 26 1 -4 0 0