Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

EM-FIBERGLAS 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  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% 1.6% 1.6%   Bankruptcy risk   0.6% 2.2% 2.1% 2.2% 0.5% 0.4% 3.9% 3.8%   Credit score (0-100)   97 68 68 64 99 99 50 51   Credit rating   AA BBB A BBB AAA AAA BBB BBB   Credit limit (kDKK)   3,269.8 1.5 4.9 1.4 5,680.5 7,081.9 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   34,959 49,970 57,977 53,383 58,345 68,792 0.0 0.0   EBITDA   8,903 4,437 14,795 5,616 13,837 23,000 0.0 0.0   EBIT   2,217 4,437 14,795 5,616 6,068 15,425 0.0 0.0   Pre-tax profit (PTP)   1,318.7 4,893.0 10,107.0 3,455.0 4,618.6 14,055.0 0.0 0.0   Net earnings   1,023.7 4,893.0 10,107.0 3,455.0 3,637.5 10,985.4 0.0 0.0   Pre-tax profit without non-rec. items   1,319 4,437 14,795 5,616 4,619 14,055 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   68,774 0.0 0.0 0.0 48,879 47,933 0.0 0.0   Shareholders equity total   25,912 26,153 36,260 38,287 41,925 49,910 34,910 34,910   Interest-bearing liabilities   35,281 0.0 0.0 0.0 24,655 9,725 0.0 0.0   Balance sheet total (assets)   99,399 105,622 107,583 103,192 98,783 98,840 34,910 34,910   Net Debt   34,880 0.0 0.0 0.0 23,394 8,621 -33,464 -33,464     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   34,959 49,970 57,977 53,383 58,345 68,792 0.0 0.0   Gross profit growth   -8.7% 42.9% 16.0% -7.9% 9.3% 17.9% -100.0% 0.0%   Employees   57 76 76 85 89 89 0 0   Employee growth %   -20.8% 33.3% 0.0% 11.8% 4.7% 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)   99,399 105,622 107,583 103,192 98,783 98,840 34,910 34,910   Balance sheet change%   -7.0% 6.3% 1.9% -4.1% -4.3% 0.1% -64.7% 0.0%   Added value   8,903.2 4,437.0 14,795.0 5,616.0 6,068.0 23,000.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   3,867 -65,990 -4,651 0 42,781 -8,745 -47,933 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 5.0 5.0 5.0 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 (%)   6.3% 8.9% 25.5% 10.5% 10.4% 22.4% 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 %   2.4% 4.3% 13.9% 5.3% 6.0% 15.6% 0.0% 0.0%   ROI %   2.8% 4.7% 13.9% 5.3% 6.7% 20.3% 0.0% 0.0%   ROE %   4.0% 18.8% 32.4% 9.3% 9.1% 23.9% 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 %   33.3% 100.0% 100.0% 100.0% 43.6% 50.5% 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, %   391.8% 0.0% 0.0% 0.0% 169.1% 37.5% 0.0% 0.0%   Gearing %   136.2% 0.0% 0.0% 0.0% 58.8% 19.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.6% 0.0% 0.0% 0.0% 11.8% 8.0% 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   0.4 0.0 0.0 0.0 0.7 0.8 0.0 0.0   Current Ratio   0.9 0.0 0.0 0.0 1.1 1.5 0.0 0.0   Cash and cash equivalent   400.7 0.0 0.0 0.0 1,261.2 1,104.2 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   -4,124.1 0.0 0.0 0.0 5,387.8 15,824.7 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   156 58 195 66 68 258 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   156 58 195 66 155 258 0 0   EBIT / employee   39 58 195 66 68 173 0 0   Net earnings / employee   18 64 133 41 41 123 0 0