Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

emendo R & D 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% 0.9% 0.9%   Bankruptcy risk   0.8% 0.9% 1.0% 2.6% 2.2% 2.0% 9.0% 9.0%   Credit score (0-100)   93 91 87 60 66 68 27 27   Credit rating   AA A A BBB BBB A BB BB   Credit limit (kDKK)   613.2 649.9 506.4 0.0 0.7 2.5 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   6,363 8,767 10,895 13,950 19,145 22,968 0.0 0.0   EBITDA   1,727 1,803 2,678 3,135 4,531 4,665 0.0 0.0   EBIT   1,671 1,754 2,629 3,110 4,531 4,665 0.0 0.0   Pre-tax profit (PTP)   1,669.9 1,740.2 2,594.6 3,064.7 4,476.9 4,681.9 0.0 0.0   Net earnings   1,291.3 1,345.2 2,012.5 2,383.2 3,489.5 3,636.3 0.0 0.0   Pre-tax profit without non-rec. items   1,670 1,740 2,595 3,065 4,477 4,682 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   3,180 3,725 2,738 4,121 6,611 8,547 5,447 5,447   Interest-bearing liabilities   1,190 2,511 1,728 3,910 1,523 2,574 0.0 0.0   Balance sheet total (assets)   5,830 7,563 7,732 9,161 10,511 13,327 5,447 5,447   Net Debt   -2,713 -2,023 -2,411 121 -3,666 915 -5,447 -5,447     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   6,363 8,767 10,895 13,950 19,145 22,968 0.0 0.0   Gross profit growth   34.9% 37.8% 24.3% 28.0% 37.2% 20.0% -100.0% 0.0%   Employees   6 8 8 12 15 18 0 0   Employee growth %   50.0% 33.3% 0.0% 50.0% 25.0% 20.0% -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)   5,830 7,563 7,732 9,161 10,511 13,327 5,447 5,447   Balance sheet change%   42.9% 29.7% 2.2% 18.5% 14.7% 26.8% -59.1% 0.0%   Added value   1,726.9 1,802.7 2,678.0 3,134.7 4,555.9 4,664.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -112 -98 -98 -49 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   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 (%)   26.3% 20.0% 24.1% 22.3% 23.7% 20.3% 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 %   33.7% 26.2% 34.4% 36.8% 46.1% 39.3% 0.0% 0.0%   ROI %   47.4% 32.7% 47.2% 48.5% 56.1% 48.7% 0.0% 0.0%   ROE %   44.3% 39.0% 62.3% 69.5% 65.0% 48.0% 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 %   54.6% 49.3% 35.4% 45.0% 62.9% 64.1% 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, %   -157.1% -112.2% -90.0% 3.9% -80.9% 19.6% 0.0% 0.0%   Gearing %   37.4% 67.4% 63.1% 94.9% 23.0% 30.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.2% 0.7% 1.6% 1.6% 2.0% 0.4% 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   2.2 2.0 1.6 1.8 2.7 2.8 0.0 0.0   Current Ratio   2.2 2.0 1.6 1.8 2.7 2.8 0.0 0.0   Cash and cash equivalent   3,902.2 4,533.5 4,139.8 3,788.7 5,188.7 1,658.9 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   3,057.7 3,763.8 3,029.7 4,121.2 6,610.6 8,546.9 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   288 225 335 261 304 259 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   288 225 335 261 302 259 0 0   EBIT / employee   279 219 329 259 302 259 0 0   Net earnings / employee   215 168 252 199 233 202 0 0