Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

EMRI 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 N/A 2018 N/A 2019 N/A 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% 2.3%   Bankruptcy risk   0.0% 0.0% 0.0% 2.9% 0.8% 2.0% 2.9% 3.0%   Credit score (0-100)   0 0 0 58 90 68 57 58   Credit rating   N/A N/A N/A BBB AA A BBB BBB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 1,407.9 2.1 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2017 N/A 2018 N/A 2019 N/A 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   0.0 0.0 0.0 4,792 22,799 23,702 0.0 0.0   EBITDA   0.0 0.0 0.0 -2,148 2,904 -1,995 0.0 0.0   EBIT   0.0 0.0 0.0 -2,148 2,904 -1,995 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 0.0 -2,199.8 2,638.7 -2,364.3 0.0 0.0   Net earnings   0.0 0.0 0.0 -1,716.3 2,066.6 -1,854.7 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 0.0 -2,200 2,639 -2,364 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 N/A 2018 N/A 2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Tangible assets total   0.0 0.0 0.0 522 664 695 0.0 0.0   Shareholders equity total   0.0 0.0 0.0 9,284 11,350 9,496 8,496 8,496   Interest-bearing liabilities   0.0 0.0 0.0 33,441 21,940 27,006 12,893 12,893   Balance sheet total (assets)   0.0 0.0 0.0 49,626 39,301 42,657 21,388 21,388   Net Debt   0.0 0.0 0.0 31,669 21,830 25,640 12,893 12,893     See the entire balance sheet 1000.0 Volume  2017 N/A 2018 N/A 2019 N/A 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   0.0 0.0 0.0 4,792 22,799 23,702 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 0.0% 375.8% 4.0% -100.0% 0.0%   Employees   0 0 0 20 24 32 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 20.0% 33.3% -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)   0 0 0 49,626 39,301 42,657 21,388 21,388   Balance sheet change%   0.0% 0.0% 0.0% 0.0% -20.8% 8.5% -49.9% 0.0%   Added value   0.0 0.0 0.0 -2,147.7 2,904.5 -1,995.4 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 27,299 -2,393 -2,822 -695 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 0.0 0.0 -1.0 1.0 -1.0 0.0 0.0   1000.0 Profitability  2017 N/A 2018 N/A 2019 N/A 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 (%)   0.0% 0.0% 0.0% -44.8% 12.7% -8.4% 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 %   0.0% 0.0% 0.0% -4.2% 6.5% -4.9% 0.0% 0.0%   ROI %   0.0% 0.0% 0.0% -4.7% 7.4% -5.6% 0.0% 0.0%   ROE %   0.0% 0.0% 0.0% -18.5% 20.0% -17.8% 0.0% 0.0%   1000.0 Solidity  2017 N/A 2018 N/A 2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Equity ratio %   0.0% 0.0% 0.0% 18.7% 29.2% 22.5% 39.7% 39.7%   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, %   0.0% 0.0% 0.0% -1,474.5% 751.6% -1,284.9% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 360.2% 193.3% 284.4% 151.8% 151.8%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.7% 1.0% 1.5% 0.0% 0.0%   1000.0 Liquidity  2017 N/A 2018 N/A 2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Quick Ratio   0.0 0.0 0.0 2.3 1.1 1.1 0.0 0.0   Current Ratio   0.0 0.0 0.0 3.1 1.7 1.7 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 1,772.1 109.9 1,365.9 0.0 0.0   1000.0 Capital use efficiency  2017 N/A 2018 N/A 2019 N/A 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   0.0 0.0 0.0 14,927.3 5,842.8 7,962.2 -6,446.3 -6,446.3   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2017 N/A 2018 N/A 2019 N/A 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   0 0 0 -107 121 -62 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 -107 121 -62 0 0   EBIT / employee   0 0 0 -107 121 -62 0 0   Net earnings / employee   0 0 0 -86 86 -58 0 0