Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Ecodiverse ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading... Loading... Loading... Loading...

1000.0 Bankruptcy Risk  2018 2019/5 2019 2020/5 2020 2021/5 2021 2022/5 2022 2023/5 2023 2024/5 2024e N/A 2025e N/A Bankruptcy risk for industry   2.5% 2.5% 2.5% 2.5% 2.5% 2.5% 2.5% 2.5%   Bankruptcy risk   11.3% 13.1% 11.2% 9.7% 11.3% 11.3% 18.0% 18.0%   Credit score (0-100)   23 18 21 24 20 20 8 8   Credit rating   BB BB BB BB BB BB B B   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)  2018 2019/5 2019 2020/5 2020 2021/5 2021 2022/5 2022 2023/5 2023 2024/5 2024e N/A 2025e N/A Net sales   249 120 0 0 0 0 0 0   Gross profit   -34.0 -48.0 -64.3 -207 37.1 45.8 0.0 0.0   EBITDA   -34.0 -48.0 -64.3 -207 37.1 45.8 0.0 0.0   EBIT   -34.0 -48.0 -64.3 -207 37.1 45.8 0.0 0.0   Pre-tax profit (PTP)   -34.0 -48.0 -64.3 -225.5 34.0 87.7 0.0 0.0   Net earnings   -34.0 -48.0 -64.3 -225.5 34.0 87.7 0.0 0.0   Pre-tax profit without non-rec. items   -34.0 -48.0 -64.3 -225 34.0 87.7 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/5 2019 2020/5 2020 2021/5 2021 2022/5 2022 2023/5 2023 2024/5 2024e N/A 2025e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   4.7 -33.5 -57.8 -283 -249 -161 -201 -201   Interest-bearing liabilities   9.8 47.1 112 302 112 420 201 201   Balance sheet total (assets)   14.5 13.6 54.5 40.4 340 750 0.0 0.0   Net Debt   5.1 38.5 64.5 270 112 413 201 201     See the entire balance sheet 1000.0 Volume  2018 2019/5 2019 2020/5 2020 2021/5 2021 2022/5 2022 2023/5 2023 2024/5 2024e N/A 2025e N/A Net sales   249 120 0 0 0 0 0 0   Net sales growth   0.0% -51.8% -100.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   -34.0 -48.0 -64.3 -207 37.1 45.8 0.0 0.0   Gross profit growth   0.0% -41.0% -34.0% -222.7% 0.0% 23.3% -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)   14 14 54 40 340 750 0 0   Balance sheet change%   0.0% -5.8% 299.2% -25.8% 741.8% 120.4% -100.0% 0.0%   Added value   -34.0 -48.0 -64.3 -207.4 37.1 45.8 0.0 0.0   Added value %   -13.7% -39.9% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 0   Net sales trend   0.0 -1.0 -2.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -1.0 -2.0 -3.0 -4.0 1.0 2.0 0.0 0.0   1000.0 Profitability  2018 2019/5 2019 2020/5 2020 2021/5 2021 2022/5 2022 2023/5 2023 2024/5 2024e N/A 2025e N/A EBITDA %   -13.7% -39.9% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   -13.7% -39.9% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 0.0% 0.0%   Net Earnings %   -13.7% -39.9% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   -13.7% -39.9% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   -13.7% -39.9% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   -234.7% -155.6% -80.6% -95.2% 11.8% 15.0% 0.0% 0.0%   ROI %   -234.7% -155.6% -80.6% -100.2% 13.9% 18.1% 0.0% 0.0%   ROE %   -724.8% -523.1% -188.6% -475.1% 17.9% 16.1% 0.0% 0.0%   1000.0 Solidity  2018 2019/5 2019 2020/5 2020 2021/5 2021 2022/5 2022 2023/5 2023 2024/5 2024e N/A 2025e N/A Equity ratio %   32.4% -71.1% -51.5% -87.5% -42.3% -17.7% -100.0% -100.0%   Relative indebtedness %   3.9% 39.3% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   2.1% 32.1% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   -15.0% -80.3% -100.3% -130.1% 302.6% 901.7% 0.0% 0.0%   Gearing %   208.9% -140.7% -194.3% -106.5% -45.1% -259.9% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 8.7% 9.5% 9.4% 0.0% 0.0%   1000.0 Liquidity  2018 2019/5 2019 2020/5 2020 2021/5 2021 2022/5 2022 2023/5 2023 2024/5 2024e N/A 2025e N/A Quick Ratio   0.5 0.3 0.5 0.1 1.5 5.6 0.0 0.0   Current Ratio   1.5 0.3 0.5 0.1 1.5 5.6 0.0 0.0   Cash and cash equivalent   4.7 8.6 47.8 31.6 0.0 6.9 0.0 0.0   1000.0 Capital use efficiency  2018 2019/5 2019 2020/5 2020 2021/5 2021 2022/5 2022 2023/5 2023 2024/5 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 %   5.8% 11.4% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   4.7 -33.5 -57.8 -283.2 107.7 615.1 -100.7 -100.7   Net working capital %   1.9% -27.9% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 2019/5 2019 2020/5 2020 2021/5 2021 2022/5 2022 2023/5 2023 2024/5 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