Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Emdrup Living 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  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 0.3% 0.3%   Bankruptcy risk   4.8% 3.3% 4.9% 2.0% 4.3% 1.0% 8.3% 8.3%   Credit score (0-100)   46 56 44 67 47 84 29 29   Credit rating   BBB BBB BBB A BBB A BB BB   Credit limit (kDKK)   -0.0 -0.0 -0.0 1.5 0.0 502.8 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   244 70.7 156 409 277 -9.2 0.0 0.0   EBITDA   234 70.7 156 409 277 -9.2 0.0 0.0   EBIT   186 22.5 104 9,559 -623 2,591 0.0 0.0   Pre-tax profit (PTP)   130.7 -36.6 19.7 9,463.2 -737.4 2,468.2 0.0 0.0   Net earnings   130.7 -36.6 19.7 7,628.1 -575.4 1,921.7 0.0 0.0   Pre-tax profit without non-rec. items   131 -36.6 19.7 9,463 -737 2,468 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   1,710 1,662 2,050 11,200 10,300 12,900 0.0 0.0   Shareholders equity total   -210 -247 -227 7,401 6,826 8,747 8,547 8,547   Interest-bearing liabilities   964 920 2,040 1,932 1,858 1,932 0.0 0.0   Balance sheet total (assets)   1,885 1,713 2,116 11,432 10,578 13,063 8,547 8,547   Net Debt   800 908 2,002 1,760 1,747 1,768 -8,547 -8,547     See the entire balance sheet 1000.0 Volume  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e 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   244 70.7 156 409 277 -9.2 0.0 0.0   Gross profit growth   -33.9% -71.1% 121.2% 161.5% -32.3% 0.0% 0.0% 0.0%   Employees   0 0 0 0 3 3 0 0   Employee growth %   -100.0% 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)   1,885 1,713 2,116 11,432 10,578 13,063 8,547 8,547   Balance sheet change%   6.0% -9.1% 23.5% 440.3% -7.5% 23.5% -34.6% 0.0%   Added value   233.8 70.7 156.4 9,558.9 -623.2 2,590.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -96 -96 336 9,150 -900 2,600 -12,900 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 -1.0 1.0 0.0 0.0   1000.0 Profitability  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e 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 (%)   76.0% 31.9% 66.4% 2,337.4% -225.1% -28,127.1% 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 %   8.8% 1.1% 4.8% 138.8% -5.7% 21.9% 0.0% 0.0%   ROI %   12.4% 1.6% 5.2% 143.5% -5.7% 22.2% 0.0% 0.0%   ROE %   7.1% -2.0% 1.0% 160.3% -8.1% 24.7% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   -10.0% -12.6% -9.7% 64.7% 64.5% 67.0% 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, %   342.4% 1,284.0% 1,280.1% 430.3% 631.0% -19,199.4% 0.0% 0.0%   Gearing %   -458.8% -372.9% -898.7% 26.1% 27.2% 22.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.7% 6.3% 5.7% 4.8% 6.0% 6.5% 0.0% 0.0%   1000.0 Liquidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.1 0.8 0.2 1.2 1.2 0.9 0.0 0.0   Current Ratio   0.1 0.8 0.2 1.2 1.2 0.9 0.0 0.0   Cash and cash equivalent   163.7 12.5 38.6 172.6 111.6 163.2 0.0 0.0   1000.0 Capital use efficiency  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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 %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   -999.9 -9.6 -281.6 36.4 54.4 -20.7 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  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 -208 864 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 92 -3 0 0   EBIT / employee   0 0 0 0 -208 864 0 0   Net earnings / employee   0 0 0 0 -192 641 0 0