Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Europa Vine 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 2020/9 2020 N/A 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Bankruptcy risk for industry   1.3% 1.3% 1.3% 1.3% 1.3% 1.3% 1.3% 1.3%   Bankruptcy risk   10.4% 0.0% 25.5% 23.1% 22.3% 17.4% 16.0% 16.0%   Credit score (0-100)   25 0 2 3 3 9 12 12   Credit rating   BB N/A B B B 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 2020/9 2020 N/A 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   51.0 0.0 -140 -72.0 -96.0 -9.8 0.0 0.0   EBITDA   51.0 0.0 -140 -72.0 -96.0 -9.8 0.0 0.0   EBIT   42.0 0.0 -149 -80.0 -104 -17.5 0.0 0.0   Pre-tax profit (PTP)   41.0 0.0 -149.0 -81.0 -105.0 -25.2 0.0 0.0   Net earnings   31.0 0.0 -117.0 -113.0 -105.0 -25.2 0.0 0.0   Pre-tax profit without non-rec. items   41.0 0.0 -149 -81.0 -105 -25.2 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2020/9 2020 N/A 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Tangible assets total   33.0 0.0 25.0 17.0 8.0 0.0 0.0 0.0   Shareholders equity total   91.0 0.0 -26.0 -139 -245 -270 -330 -330   Interest-bearing liabilities   240 0.0 240 240 240 240 330 330   Balance sheet total (assets)   386 0.0 260 151 38.0 10.0 0.0 0.0   Net Debt   74.0 0.0 232 213 212 230 330 330     See the entire balance sheet 1000.0 Volume  2019 2020/9 2020 N/A 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   51.0 0.0 -140 -72.0 -96.0 -9.8 0.0 0.0   Gross profit growth   0.0% -100.0% 0.0% 48.6% -33.3% 89.8% 0.0% 0.0%   Employees   1 0 1 1 1 1 0 0   Employee growth %   0.0% -100.0% 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)   386 0 260 151 38 10 0 0   Balance sheet change%   0.0% -100.0% 0.0% -41.9% -74.8% -73.8% -100.0% 0.0%   Added value   51.0 0.0 -140.0 -72.0 -96.0 -9.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   24 -33 16 -16 -17 -16 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 0.0 -1.0 -2.0 -3.0 -4.0 0.0 0.0   1000.0 Profitability  2019 2020/9 2020 N/A 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 (%)   82.4% 0.0% 106.4% 111.1% 108.3% 178.7% 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 %   10.9% 0.0% -52.1% -27.8% -36.3% -6.2% 0.0% 0.0%   ROI %   12.7% 0.0% -62.1% -33.3% -43.3% -7.3% 0.0% 0.0%   ROE %   34.1% 0.0% -45.0% -55.0% -111.1% -105.0% 0.0% 0.0%   1000.0 Solidity  2019 2020/9 2020 N/A 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Equity ratio %   23.6% 0.0% -9.1% -47.9% -86.6% -96.4% -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, %   145.1% 0.0% -165.7% -295.8% -220.8% -2,351.2% 0.0% 0.0%   Gearing %   263.7% 0.0% -923.1% -172.7% -98.1% -88.9% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.8% 0.0% 0.0% 0.4% 0.4% 3.2% 0.0% 0.0%   1000.0 Liquidity  2019 2020/9 2020 N/A 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Quick Ratio   0.6 0.0 0.2 0.1 0.1 0.0 0.0 0.0   Current Ratio   1.2 0.0 0.8 0.5 0.1 0.0 0.0 0.0   Cash and cash equivalent   166.0 0.0 8.0 27.0 28.0 10.0 0.0 0.0   1000.0 Capital use efficiency  2019 2020/9 2020 N/A 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   58.0 0.0 -51.0 -156.0 -252.0 -269.9 -164.9 -164.9   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2019 2020/9 2020 N/A 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   51 0 -140 -72 -96 -10 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   51 0 -140 -72 -96 -10 0 0   EBIT / employee   42 0 -149 -80 -104 -17 0 0   Net earnings / employee   31 0 -117 -113 -105 -25 0 0