Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

EDMUND ARNOLD 1880 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  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   26.6% 6.6% 5.5% 3.7% 10.2% 12.6% 20.3% 20.3%   Credit score (0-100)   4 38 43 53 24 17 5 4   Credit rating   B BBB BBB BBB 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)  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   658 525 1,582 395 87.0 133 0.0 0.0   EBITDA   658 326 1,284 140 -150 -100 0.0 0.0   EBIT   658 326 1,284 140 -267 -803 0.0 0.0   Pre-tax profit (PTP)   558.0 270.0 1,249.0 124.0 -271.0 -856.5 0.0 0.0   Net earnings   558.0 270.0 1,249.0 124.0 -271.0 -856.5 0.0 0.0   Pre-tax profit without non-rec. items   558 270 1,249 124 -271 -857 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   -1,372 -1,102 148 272 1.0 -856 -981 -981   Interest-bearing liabilities   1,357 1,706 542 127 953 1,085 981 981   Balance sheet total (assets)   18.0 695 762 537 1,103 368 0.0 0.0   Net Debt   1,349 1,394 433 -41.0 756 993 981 981     See the entire balance sheet 1000.0 Volume  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e 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   658 525 1,582 395 87.0 133 0.0 0.0   Gross profit growth   0.0% -20.2% 201.3% -75.0% -78.0% 52.9% -100.0% 0.0%   Employees   1 1 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)   18 695 762 537 1,103 368 0 0   Balance sheet change%   0.0% 3,761.1% 9.6% -29.5% 105.4% -66.6% -100.0% 0.0%   Added value   658.0 326.0 1,284.0 140.0 -267.0 -100.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 0 586 -1,405 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 2.0 3.0 4.0 -1.0 -2.0 0.0 0.0   1000.0 Profitability  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e 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% 62.1% 81.2% 35.4% -306.9% -603.7% 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 %   47.3% 20.5% 100.5% 21.6% -32.4% -68.8% 0.0% 0.0%   ROI %   48.5% 21.3% 107.3% 25.7% -39.3% -78.6% 0.0% 0.0%   ROE %   3,100.0% 75.7% 296.3% 59.0% -198.5% -463.7% 0.0% 0.0%   1000.0 Solidity  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Equity ratio %   -98.7% -61.3% 19.4% 50.7% 0.1% -69.9% -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, %   205.0% 427.6% 33.7% -29.3% -504.0% -988.3% 0.0% 0.0%   Gearing %   -98.9% -154.8% 366.2% 46.7% 95,300.0% -126.8% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   14.7% 3.7% 3.3% 4.8% 0.9% 5.4% 0.0% 0.0%   1000.0 Liquidity  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Quick Ratio   0.0 0.2 0.6 1.1 0.2 0.1 0.0 0.0   Current Ratio   0.0 0.4 1.2 2.0 0.4 0.3 0.0 0.0   Cash and cash equivalent   8.0 312.0 109.0 168.0 197.0 92.5 0.0 0.0   1000.0 Capital use efficiency  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e 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   -1,372.0 -1,110.0 140.0 264.0 -710.0 -863.6 -490.5 -490.5   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   658 326 1,284 140 -267 -100 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   658 326 1,284 140 -150 -100 0 0   EBIT / employee   658 326 1,284 140 -267 -803 0 0   Net earnings / employee   558 270 1,249 124 -271 -857 0 0