CVR number 32669360
Industry 73.1190 Advertising agencies

EM NETWORK ApS

 

Quicksearch
from your own companies
Analyst: XBRLDenmark
 
Loading...

Loading...

Loading...

Loading...

 
Loading...
Bankruptcy Risk 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Bankruptcy risk for industry  2.9% 2.9% 2.9% 2.9% 2.9%  
Bankruptcy risk  11.7% 4.1% 3.7% 6.0% 6.3%  
Credit score (0-100)  22 49 50 38 36  
Credit rating  BB BBB BBB BBB BBB  
Credit limit (kDKK)  0.0 0.0 0.0 0.0 0.0  
How are these values calculated?
 
View the automatically generated explanation of bankruptcy risk

Income statement (kDKK) 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Net sales  0 0 0 0 0  
Gross profit  231 1,916 1,781 318 239  
EBITDA  231 1,916 1,781 318 239  
EBIT  231 1,916 1,781 318 239  
Pre-tax profit (PTP)  229.0 2,011.0 1,807.0 276.0 287.9  
Net earnings  179.0 1,569.0 1,410.0 215.0 220.1  
Pre-tax profit without non-rec. items  229 2,011 1,807 276 288  
 
See the entire income statement

Balance sheet (kDKK) 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Tangible assets total  0.0 0.0 0.0 0.0 0.0  
Shareholders equity total  679 2,248 2,658 2,215 2,220  
Interest-bearing liabilities  688 2,680 1,776 926 560  
Balance sheet total (assets)  3,086 7,393 6,681 5,316 3,919  
Net Debt  610 2,214 1,706 466 349  
 
See the entire balance sheet

Volume 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Net sales  0 0 0 0 0  
Net sales growth  0.0% 0.0% 0.0% 0.0% 0.0%  
Gross profit  231 1,916 1,781 318 239  
Gross profit growth  -56.5% 729.4% -7.0% -82.1% -24.8%  
Employees  0 0 0 0 0  
Employee growth %  0.0% 0.0% 0.0% 0.0% 0.0%  
Employee expenses  0.0 0.0 0.0 0.0 0.0  
Balance sheet total (assets)  3,086 7,393 6,681 5,316 3,919  
Balance sheet change%  52.3% 139.6% -9.6% -20.4% -26.3%  
Added value  231.0 1,916.0 1,781.0 318.0 239.2  
Added value %  0.0% 0.0% 0.0% 0.0% 0.0%  
Investments  0 0 0 0 0  
Net sales trend  0.0 0.0 0.0 0.0 0.0  
EBIT trend  4.0 5.0 5.0 5.0 5.0  

Profitability 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
EBITDA %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT to gross profit (%)  100.0% 100.0% 100.0% 100.0% 100.0%  
Net Earnings %  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%  
Pre tax profit less extraordinaries %  0.0% 0.0% 0.0% 0.0% 0.0%  
ROA %  9.0% 38.7% 26.1% 6.2% 7.4%  
ROI %  18.5% 64.4% 39.2% 9.7% 11.6%  
ROE %  19.8% 107.2% 57.5% 8.8% 9.9%  

Solidity 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Equity ratio %  22.0% 30.4% 39.8% 41.7% 56.7%  
Relative indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Relative net indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net int. bear. debt to EBITDA, %  264.1% 115.6% 95.8% 146.5% 146.1%  
Gearing %  101.3% 119.2% 66.8% 41.8% 25.2%  
Net interest  0 0 0 0 0  
Financing costs %  0.6% 1.0% 1.3% 6.9% 7.3%  

Liquidity 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Quick Ratio  1.3 1.6 1.8 1.7 2.4  
Current Ratio  1.3 1.6 1.8 1.7 2.4  
Cash and cash equivalent  78.0 466.0 70.0 460.0 211.0  

Capital use efficiency 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Trade debtors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Trade creditors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Current assets / Net sales %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net working capital  709.0 2,671.0 3,033.0 2,258.0 2,269.9  
Net working capital %  0.0% 0.0% 0.0% 0.0% 0.0%  

Employee efficiency 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Net sales / employee  0 0 0 0 0  
Added value / employee  0 0 0 0 0  
Employee expenses / employee  0 0 0 0 0  
EBITDA / employee  0 0 0 0 0  
EBIT / employee  0 0 0 0 0  
Net earnings / employee  0 0 0 0 0