Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

EMBolig 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   0.4% 0.4% 0.4% 0.4% 0.4% 0.4% 0.4% 0.4%   Bankruptcy risk   4.9% 4.0% 3.9% 1.9% 1.8% 1.5% 14.5% 14.5%   Credit score (0-100)   46 51 50 69 71 74 15 15   Credit rating   BBB BBB BBB A A A BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.1 0.3 2.3 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   72.4 64.0 96.0 226 385 459 0.0 0.0   EBITDA   72.4 64.0 96.0 226 384 459 0.0 0.0   EBIT   72.4 40.0 72.0 173 292 366 0.0 0.0   Pre-tax profit (PTP)   46.2 18.0 47.0 96.5 136.4 221.7 0.0 0.0   Net earnings   36.0 9.0 36.0 63.6 132.5 168.7 0.0 0.0   Pre-tax profit without non-rec. items   46.2 18.0 47.0 96.5 136 222 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   1,159 1,075 1,052 5,364 5,608 5,550 0.0 0.0   Shareholders equity total   76.0 15.0 52.0 145 278 446 396 396   Interest-bearing liabilities   955 1,059 1,032 5,599 5,372 5,238 0.0 0.0   Balance sheet total (assets)   1,171 1,132 1,184 5,927 5,899 5,931 396 396   Net Debt   945 1,038 927 5,110 5,161 4,992 -396 -396     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   72.4 64.0 96.0 226 385 459 0.0 0.0   Gross profit growth   0.0% -11.5% 50.0% 135.5% 70.2% 19.2% -100.0% 0.0%   Employees   0 1 1 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% -100.0% 0.0% 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)   1,171 1,132 1,184 5,927 5,899 5,931 396 396   Balance sheet change%   0.2% -3.4% 4.6% 400.6% -0.5% 0.5% -93.3% 0.0%   Added value   72.4 64.0 96.0 226.1 344.7 458.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 -108 -47 4,259 151 -151 -5,550 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 3.0 4.0 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 (%)   100.0% 62.5% 75.0% 76.5% 75.8% 79.7% 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 %   6.2% 3.7% 6.2% 4.9% 4.9% 6.2% 0.0% 0.0%   ROI %   7.0% 4.1% 6.7% 5.1% 5.1% 6.5% 0.0% 0.0%   ROE %   68.1% 19.8% 107.5% 64.5% 62.6% 46.6% 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 %   6.5% 1.3% 4.4% 2.5% 4.7% 7.5% 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, %   1,305.6% 1,621.9% 965.6% 2,260.5% 1,342.3% 1,087.9% 0.0% 0.0%   Gearing %   1,256.5% 7,060.0% 1,984.6% 3,852.6% 1,933.8% 1,173.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.7% 2.5% 2.4% 2.3% 2.8% 2.7% 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   0.1 0.4 0.6 0.9 0.5 0.6 0.0 0.0   Current Ratio   0.1 0.4 0.6 0.9 0.5 0.6 0.0 0.0   Cash and cash equivalent   10.6 21.0 105.0 488.7 210.9 245.8 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   -127.8 -101.0 -95.0 -76.1 -327.7 -243.4 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   0 64 96 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 64 96 0 0 0 0 0   EBIT / employee   0 40 72 0 0 0 0 0   Net earnings / employee   0 9 36 0 0 0 0 0