Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Emply International 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 2022/5 2022 2023/5 2023 2024/5 2024e N/A 2025e N/A Bankruptcy risk for industry   3.8% 3.8% 3.8% 3.8% 3.8% 3.8% 3.8% 3.8%   Bankruptcy risk   5.6% 6.5% 4.7% 3.5% 4.9% 2.6% 8.9% 8.9%   Credit score (0-100)   42 38 45 51 43 60 28 28   Credit rating   BBB BBB BBB BBB BBB BBB BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 0.0 0.0 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 2022/5 2022 2023/5 2023 2024/5 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   1,111 972 1,943 -833 -1,216 895 0.0 0.0   EBITDA   1,111 972 1,943 269 -1,216 895 0.0 0.0   EBIT   1,111 972 1,943 269 -1,216 895 0.0 0.0   Pre-tax profit (PTP)   1,102.6 957.9 1,914.5 -887.1 -1,485.8 1,110.9 0.0 0.0   Net earnings   860.0 746.9 1,492.9 -350.6 -1,159.4 866.5 0.0 0.0   Pre-tax profit without non-rec. items   1,103 958 1,914 215 -1,486 1,111 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2022/5 2022 2023/5 2023 2024/5 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   3,232 3,979 5,552 5,405 4,246 5,112 5,062 5,062   Interest-bearing liabilities   332 0.0 0.0 14,875 15,595 22,280 0.0 0.0   Balance sheet total (assets)   4,645 5,188 8,921 32,435 31,484 43,172 5,062 5,062   Net Debt   332 -164 -378 11,821 14,491 20,168 -5,062 -5,062     See the entire balance sheet 1000.0 Volume  2018 2018/12 2019 2019/12 2020 2020/12 2021 2022/5 2022 2023/5 2023 2024/5 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   1,111 972 1,943 -833 -1,216 895 0.0 0.0   Gross profit growth   -65.2% -12.6% 100.0% 0.0% -45.9% 0.0% -100.0% 0.0%   Employees   2 2 2 2 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% -100.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   4,645 5,188 8,921 32,435 31,484 43,172 5,062 5,062   Balance sheet change%   51.0% 11.7% 72.0% 263.6% -2.9% 37.1% -88.3% 0.0%   Added value   1,111.2 971.6 1,943.3 268.8 -1,215.8 894.7 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 0 0 0 0 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 2022/5 2022 2023/5 2023 2024/5 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 (%)   100.0% 100.0% 100.0% -32.3% 100.0% 100.0% 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 %   28.8% 19.8% 27.6% 1.3% -3.8% 4.9% 0.0% 0.0%   ROI %   37.5% 25.9% 40.8% 2.1% -6.1% 7.7% 0.0% 0.0%   ROE %   30.7% 20.7% 31.3% -6.4% -24.0% 18.5% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2022/5 2022 2023/5 2023 2024/5 2024e N/A 2025e N/A Equity ratio %   69.6% 76.7% 62.2% 24.5% 20.8% 17.7% 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, %   29.9% -16.8% -19.5% 4,397.8% -1,191.9% 2,254.0% 0.0% 0.0%   Gearing %   10.3% 0.0% 0.0% 275.2% 367.3% 435.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   6.4% 10.8% 0.0% 0.7% 1.8% 3.7% 0.0% 0.0%   1000.0 Liquidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2022/5 2022 2023/5 2023 2024/5 2024e N/A 2025e N/A Quick Ratio   3.3 4.3 2.6 1.9 1.9 1.8 0.0 0.0   Current Ratio   3.3 4.3 2.6 1.2 1.1 1.1 0.0 0.0   Cash and cash equivalent   0.3 163.6 378.3 3,053.7 1,104.6 2,111.7 0.0 0.0   1000.0 Capital use efficiency  2018 2018/12 2019 2019/12 2020 2020/12 2021 2022/5 2022 2023/5 2023 2024/5 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   3,231.7 3,978.6 5,552.4 4,518.4 3,364.6 4,120.7 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 2022/5 2022 2023/5 2023 2024/5 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   556 486 972 134 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   556 486 972 134 0 0 0 0   EBIT / employee   556 486 972 134 0 0 0 0   Net earnings / employee   430 373 746 -175 0 0 0 0