Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

EMINI 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  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 3.3%   Bankruptcy risk   1.5% 1.1% 1.2% 2.1% 1.1% 1.0% 11.9% 9.4%   Credit score (0-100)   77 85 82 67 83 85 19 26   Credit rating   A A A BBB A A BB BB   Credit limit (kDKK)   13.8 176.1 107.5 0.3 292.7 400.0 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   4,089 4,282 4,345 4,025 5,261 5,039 0.0 0.0   EBITDA   1,091 825 774 159 2,078 1,493 0.0 0.0   EBIT   1,051 797 746 149 2,073 1,484 0.0 0.0   Pre-tax profit (PTP)   1,058.9 787.8 731.0 126.0 2,252.7 1,425.2 0.0 0.0   Net earnings   825.0 607.8 570.0 98.3 1,757.1 1,112.0 0.0 0.0   Pre-tax profit without non-rec. items   1,059 788 731 126 2,253 1,425 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Tangible assets total   65.6 37.4 9.1 14.6 9.3 34.2 0.0 0.0   Shareholders equity total   2,351 2,604 2,924 2,772 4,529 5,141 2,141 2,141   Interest-bearing liabilities   15.5 23.1 12.9 0.0 0.0 6.7 0.0 0.0   Balance sheet total (assets)   3,408 3,603 3,971 4,292 6,499 5,783 2,141 2,141   Net Debt   -2,237 -2,407 -2,747 -3,306 -3,436 -4,682 -2,141 -2,141     See the entire balance sheet 1000.0 Volume  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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   4,089 4,282 4,345 4,025 5,261 5,039 0.0 0.0   Gross profit growth   11.9% 4.7% 1.5% -7.4% 30.7% -4.2% -100.0% 0.0%   Employees   5 5 5 6 4 5 0 0   Employee growth %   0.0% 0.0% 0.0% 20.0% -33.3% 25.0% -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)   3,408 3,603 3,971 4,292 6,499 5,783 2,141 2,141   Balance sheet change%   3.7% 5.7% 10.2% 8.1% 51.4% -11.0% -63.0% 0.0%   Added value   1,051.5 796.7 745.7 148.7 2,072.5 1,484.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -46 -56 -56 -5 -11 16 -34 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 5.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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 (%)   25.7% 18.6% 17.2% 3.7% 39.4% 29.5% 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 %   31.7% 22.7% 19.7% 3.6% 42.1% 25.4% 0.0% 0.0%   ROI %   44.2% 31.9% 26.4% 4.9% 59.8% 32.2% 0.0% 0.0%   ROE %   34.5% 24.5% 20.6% 3.5% 48.1% 23.0% 0.0% 0.0%   1000.0 Solidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Equity ratio %   69.0% 72.3% 73.6% 64.6% 73.1% 90.6% 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, %   -205.1% -291.8% -354.9% -2,077.8% -165.3% -313.5% 0.0% 0.0%   Gearing %   0.7% 0.9% 0.4% 0.0% 0.0% 0.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   25.7% 46.4% 89.8% 352.7% 0.0% 3,994.1% 0.0% 0.0%   1000.0 Liquidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Quick Ratio   3.2 3.6 4.1 3.5 3.9 10.8 0.0 0.0   Current Ratio   3.2 3.6 4.1 3.5 3.3 8.9 0.0 0.0   Cash and cash equivalent   2,252.4 2,430.3 2,759.4 3,306.4 3,435.5 4,688.3 0.0 0.0   1000.0 Capital use efficiency  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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   2,271.9 2,553.0 2,993.8 3,045.3 3,082.6 3,782.9 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  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   210 159 149 25 518 297 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   218 165 155 27 519 299 0 0   EBIT / employee   210 159 149 25 518 297 0 0   Net earnings / employee   165 122 114 16 439 222 0 0