Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Tegnestuen Emmersbæk 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% 1.6% 1.6%   Bankruptcy risk   3.8% 5.3% 4.1% 4.1% 3.9% 6.6% 15.5% 15.5%   Credit score (0-100)   52 43 49 48 50 35 13 13   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   713 641 655 673 567 567 0.0 0.0   EBITDA   128 56.9 128 111 44.7 44.9 0.0 0.0   EBIT   78.7 7.5 78.7 98.8 40.9 41.3 0.0 0.0   Pre-tax profit (PTP)   78.5 3.2 71.2 91.4 37.3 34.4 0.0 0.0   Net earnings   61.0 2.1 54.9 71.1 28.7 16.9 0.0 0.0   Pre-tax profit without non-rec. items   78.5 3.2 71.2 91.4 37.3 34.4 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   27.2 17.8 26.2 14.3 10.5 6.9 0.0 0.0   Shareholders equity total   362 114 119 140 169 186 136 136   Interest-bearing liabilities   0.0 163 182 210 53.4 0.0 0.0 0.0   Balance sheet total (assets)   513 446 640 654 555 494 136 136   Net Debt   -52.9 104 -167 -174 -406 -155 -136 -136     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   713 641 655 673 567 567 0.0 0.0   Gross profit growth   -28.3% -10.1% 2.1% 2.8% -15.8% 0.0% -100.0% 0.0%   Employees   1 1 1 1 1 1 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)   513 446 640 654 555 494 136 136   Balance sheet change%   -11.9% -13.0% 43.4% 2.2% -15.1% -10.9% -72.5% 0.0%   Added value   128.0 56.9 128.4 110.7 52.7 44.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -99 -99 -81 -24 -8 -7 -7 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 (%)   11.0% 1.2% 12.0% 14.7% 7.2% 7.3% 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 %   14.5% 1.6% 14.5% 15.3% 6.8% 8.0% 0.0% 0.0%   ROI %   19.0% 2.1% 23.4% 27.6% 13.9% 20.5% 0.0% 0.0%   ROE %   15.9% 0.9% 47.1% 54.8% 18.6% 9.5% 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 %   70.6% 25.6% 18.6% 21.4% 30.4% 37.6% 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, %   -41.4% 183.6% -130.5% -157.7% -907.9% -344.8% 0.0% 0.0%   Gearing %   0.0% 143.1% 153.1% 149.8% 31.6% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 5.3% 4.3% 3.8% 2.7% 27.7% 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   3.8 1.3 1.3 1.3 1.4 1.6 0.0 0.0   Current Ratio   3.8 1.3 1.3 1.3 1.4 1.6 0.0 0.0   Cash and cash equivalent   52.9 59.1 349.9 384.6 459.3 154.7 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   297.4 99.9 142.6 139.9 158.5 179.0 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   128 57 128 111 53 45 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   128 57 128 111 45 45 0 0   EBIT / employee   79 8 79 99 41 41 0 0   Net earnings / employee   61 2 55 71 29 17 0 0