Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

EM SKOVE 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  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Bankruptcy risk for industry   0.2% 0.2% 0.2% 0.2% 0.2% 0.2% 0.2% 0.2%   Bankruptcy risk   3.1% 2.1% 2.7% 2.3% 1.9% 1.1% 7.2% 7.2%   Credit score (0-100)   58 68 59 64 68 85 34 34   Credit rating   BBB A BBB BBB A A BBB BBB   Credit limit (kDKK)   0.0 2.8 0.0 0.4 8.4 1,941.2 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   22.8 -10.3 -153 304 402 897 0.0 0.0   EBITDA   22.8 -10.3 -153 304 402 897 0.0 0.0   EBIT   -120 -184 -353 64.9 145 617 0.0 0.0   Pre-tax profit (PTP)   -334.6 -517.3 -392.3 -59.9 56.6 523.4 0.0 0.0   Net earnings   -261.0 -403.5 -306.0 -46.7 44.1 408.3 0.0 0.0   Pre-tax profit without non-rec. items   -335 -517 -392 -59.9 56.6 523 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Tangible assets total   27,092 31,746 34,195 44,925 48,288 48,086 0.0 0.0   Shareholders equity total   18,401 31,497 31,191 31,145 44,189 44,597 26,401 26,401   Interest-bearing liabilities   7,999 1.4 2,401 13,121 3,515 3,118 0.0 0.0   Balance sheet total (assets)   27,151 32,215 34,307 44,972 48,369 48,479 26,401 26,401   Net Debt   7,991 -5.9 2,394 13,104 3,450 3,041 -26,401 -26,401     See the entire balance sheet 1000.0 Volume  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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   22.8 -10.3 -153 304 402 897 0.0 0.0   Gross profit growth   0.0% 0.0% -1,382.8% 0.0% 32.3% 123.3% -100.0% 0.0%   Employees   0 0 0 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)   27,151 32,215 34,307 44,972 48,369 48,479 26,401 26,401   Balance sheet change%   5.0% 18.7% 6.5% 31.1% 7.6% 0.2% -45.5% 0.0%   Added value   22.8 -10.3 -152.9 303.6 383.6 897.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   1,291 5,543 2,249 10,491 3,106 -483 -46,025 -2,076   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 1.0 2.0 3.0 0.0 0.0   1000.0 Profitability  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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 (%)   -528.2% 1,787.9% 230.9% 21.4% 36.1% 68.8% 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 %   -0.5% -0.6% -1.1% 0.2% 0.3% 1.3% 0.0% 0.0%   ROI %   -0.5% -0.6% -1.1% 0.2% 0.3% 1.3% 0.0% 0.0%   ROE %   -1.4% -1.6% -1.0% -0.1% 0.1% 0.9% 0.0% 0.0%   1000.0 Solidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Equity ratio %   67.8% 97.8% 90.9% 69.3% 91.4% 92.0% 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, %   35,031.5% 57.5% -1,566.2% 4,315.9% 858.6% 339.0% 0.0% 0.0%   Gearing %   43.5% 0.0% 7.7% 42.1% 8.0% 7.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.7% 8.3% 3.3% 1.6% 1.1% 2.8% 0.0% 0.0%   1000.0 Liquidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Quick Ratio   0.0 10.0 0.0 0.0 0.0 0.1 0.0 0.0   Current Ratio   0.0 10.0 0.0 0.0 0.0 0.1 0.0 0.0   Cash and cash equivalent   8.7 7.4 7.1 17.4 65.1 76.8 0.0 0.0   1000.0 Capital use efficiency  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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   -7,992.5 422.6 -2,362.4 -13,181.3 -3,547.5 -2,989.6 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  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 304 384 897 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 304 402 897 0 0   EBIT / employee   0 0 0 65 145 617 0 0   Net earnings / employee   0 0 0 -47 44 408 0 0