Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

emazys 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% 2.3% 2.3%   Bankruptcy risk   7.9% 8.7% 14.8% 6.5% 2.2% 1.6% 18.0% 18.0%   Credit score (0-100)   32 29 14 35 65 74 8 8   Credit rating   BB BB BB BBB BBB A B B   Credit limit (kDKK)   0.0 -0.0 0.0 0.0 0.0 4.0 -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   422 156 -448 46.0 802 1,182 0.0 0.0   EBITDA   329 41.4 -1,037 -227 306 634 0.0 0.0   EBIT   329 41.4 -1,037 -227 306 634 0.0 0.0   Pre-tax profit (PTP)   321.7 26.4 -1,080.0 -231.0 204.0 455.9 0.0 0.0   Net earnings   295.7 18.7 -1,080.0 312.0 23.0 538.2 0.0 0.0   Pre-tax profit without non-rec. items   322 26.4 -1,080 -231 204 456 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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   -97.0 -78.3 410 722 745 1,283 -1,118 -1,118   Interest-bearing liabilities   482 343 0.0 0.0 0.0 455 1,118 1,118   Balance sheet total (assets)   428 308 1,733 1,953 2,922 3,684 0.0 0.0   Net Debt   482 343 -756 -102 -97.0 305 1,118 1,118     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   422 156 -448 46.0 802 1,182 0.0 0.0   Gross profit growth   0.0% -63.0% 0.0% 0.0% 1,643.5% 47.4% -100.0% 0.0%   Employees   0 0 0 2 2 2 0 0   Employee growth %   0.0% 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)   428 308 1,733 1,953 2,922 3,684 0 0   Balance sheet change%   657,829.2% -27.9% 462.0% 12.7% 49.6% 26.1% -100.0% 0.0%   Added value   329.2 41.4 -1,037.0 -227.0 306.0 634.4 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 1,200 818 808 -2,826 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 -1.0 -2.0 1.0 2.0 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 (%)   78.0% 26.5% 231.5% -493.5% 38.2% 53.7% 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 %   63.5% 9.1% -97.8% -12.3% 12.6% 19.9% 0.0% 0.0%   ROI %   67.3% 10.0% -117.8% -14.3% 13.2% 20.4% 0.0% 0.0%   ROE %   138.3% 5.1% -300.7% 55.1% 3.1% 53.1% 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 %   -18.5% -20.3% 23.7% 37.0% 25.5% 34.8% -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, %   146.4% 828.3% 72.9% 44.9% -31.7% 48.1% 0.0% 0.0%   Gearing %   -496.8% -438.2% 0.0% 0.0% 0.0% 35.4% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.5% 3.6% 25.1% 0.0% 0.0% 88.5% 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   0.4 0.1 4.0 4.0 16.7 1.1 0.0 0.0   Current Ratio   0.8 0.8 5.5 4.0 17.7 1.5 0.0 0.0   Cash and cash equivalent   0.0 0.0 756.0 102.0 97.0 149.7 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   -97.0 -78.3 1,418.0 566.0 853.0 296.5 -559.2 -559.2   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 -114 153 317 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 -114 153 317 0 0   EBIT / employee   0 0 0 -114 153 317 0 0   Net earnings / employee   0 0 0 156 12 269 0 0