Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

EMHART HARTTUNG 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% 1.3% 1.3%   Bankruptcy risk   3.9% 3.8% 3.1% 3.5% 3.4% 3.2% 15.0% 15.0%   Credit score (0-100)   52 53 56 51 54 55 14 14   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 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   3,805 3,911 3,631 2,520 1,735 2,698 0.0 0.0   EBITDA   264 154 299 128 136 154 0.0 0.0   EBIT   64.3 132 259 85.2 99.6 136 0.0 0.0   Pre-tax profit (PTP)   -6,740.1 -4,657.8 7,436.6 -8,969.9 -9,371.5 2,547.8 0.0 0.0   Net earnings   -6,055.2 -4,213.0 7,436.6 -8,412.9 -9,088.1 2,786.8 0.0 0.0   Pre-tax profit without non-rec. items   -6,740 -4,658 7,437 -8,970 -9,372 2,548 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   277 152 111 68.7 38.2 13.4 0.0 0.0   Shareholders equity total   3,821 -392 7,044 -1,369 -10,457 -7,670 -37,467 -37,467   Interest-bearing liabilities   133,776 138,467 266,848 198,549 311,087 255,431 37,467 37,467   Balance sheet total (assets)   138,131 139,056 275,278 198,023 300,949 248,280 0.0 0.0   Net Debt   133,776 138,467 254,300 198,353 310,894 255,234 37,467 37,467     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   3,805 3,911 3,631 2,520 1,735 2,698 0.0 0.0   Gross profit growth   37.0% 2.8% -7.2% -30.6% -31.2% 55.5% -100.0% 0.0%   Employees   5 5 4 2 2 2 0 0   Employee growth %   25.0% 0.0% -20.0% -50.0% 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)   138,131 139,056 275,278 198,023 300,949 248,280 0 0   Balance sheet change%   0.6% 0.7% 98.0% -28.1% 52.0% -17.5% -100.0% 0.0%   Added value   263.6 153.5 299.3 127.9 142.3 153.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -340 -146 -81 -85 -67 -42 -13 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 (%)   1.7% 3.4% 7.1% 3.4% 5.7% 5.0% 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 %   0.0% 0.1% 4.3% 0.0% 0.0% 3.4% 0.0% 0.0%   ROI %   0.0% 0.1% 4.3% 0.0% 0.0% 3.4% 0.0% 0.0%   ROE %   -88.4% -5.9% 10.2% -8.2% -3.6% 1.0% 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 %   2.8% -0.3% 2.6% -0.7% -3.4% -3.0% -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, %   50,750.5% 90,204.4% 84,960.0% 155,075.8% 228,169.3% 166,152.8% 0.0% 0.0%   Gearing %   3,501.4% -35,281.9% 3,788.2% -14,505.1% -2,974.9% -3,330.2% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   5.2% 3.5% 0.7% 3.9% 3.7% 2.5% 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   3.5 3.4 1.6 2.0 1.5 1.7 0.0 0.0   Current Ratio   3.5 3.4 1.6 2.0 1.5 1.7 0.0 0.0   Cash and cash equivalent   0.0 0.0 12,548.2 196.3 193.1 196.9 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   97,977.5 98,412.6 98,594.9 97,442.7 96,521.0 100,911.3 -18,733.5 -18,733.5   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   53 31 75 64 71 77 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   53 31 75 64 68 77 0 0   EBIT / employee   13 26 65 43 50 68 0 0   Net earnings / employee   -1,211 -843 1,859 -4,206 -4,544 1,393 0 0