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  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 0.2% 0.2%   Bankruptcy risk   1.7% 1.9% 1.1% 1.5% 1.2% 1.2% 7.2% 7.2%   Credit score (0-100)   75 72 83 75 81 81 34 34   Credit rating   A A A A A A BBB BBB   Credit limit (kDKK)   19.0 5.5 1,042.2 133.3 677.1 1,188.8 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   -24.8 22.8 -10.3 -153 304 402 0.0 0.0   EBITDA   -24.8 22.8 -10.3 -153 304 402 0.0 0.0   EBIT   -635 -120 -184 -353 64.9 145 0.0 0.0   Pre-tax profit (PTP)   -789.4 -334.6 -517.3 -392.3 -59.9 56.6 0.0 0.0   Net earnings   -625.3 -261.0 -403.5 -306.0 -46.7 44.1 0.0 0.0   Pre-tax profit without non-rec. items   -789 -335 -517 -392 -59.9 56.6 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Tangible assets total   25,308 27,092 31,746 34,195 44,925 48,288 0.0 0.0   Shareholders equity total   17,609 18,401 31,497 31,191 31,145 44,189 25,977 25,977   Interest-bearing liabilities   7,758 7,999 1.4 2,401 13,121 3,515 0.0 0.0   Balance sheet total (assets)   25,851 27,151 32,215 34,307 44,972 48,369 25,977 25,977   Net Debt   7,327 7,991 -5.9 2,394 13,104 3,450 -25,977 -25,977     See the entire balance sheet 1000.0 Volume  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   -24.8 22.8 -10.3 -153 304 402 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% -1,382.8% 0.0% 32.3% -100.0% 0.0%   Employees   0 0 0 0 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)   25,851 27,151 32,215 34,307 44,972 48,369 25,977 25,977   Balance sheet change%   17.5% 5.0% 18.7% 6.5% 31.1% 7.6% -46.3% 0.0%   Added value   -24.8 22.8 -10.3 -152.9 265.1 401.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   2,056 1,291 5,543 2,249 10,491 3,106 -46,212 -2,092   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 1.0 2.0 0.0 0.0   1000.0 Profitability  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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 (%)   2,557.0% -528.2% 1,787.9% 230.9% 21.4% 36.1% 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 %   -2.7% -0.5% -0.6% -1.1% 0.2% 0.3% 0.0% 0.0%   ROI %   -2.7% -0.5% -0.6% -1.1% 0.2% 0.3% 0.0% 0.0%   ROE %   -3.6% -1.4% -1.6% -1.0% -0.1% 0.1% 0.0% 0.0%   1000.0 Solidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Equity ratio %   68.1% 67.8% 97.8% 90.9% 69.3% 91.4% 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, %   -29,498.3% 35,031.5% 57.5% -1,566.2% 4,315.9% 858.6% 0.0% 0.0%   Gearing %   44.1% 43.5% 0.0% 7.7% 42.1% 8.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.6% 2.7% 8.3% 3.3% 1.6% 1.1% 0.0% 0.0%   1000.0 Liquidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Quick Ratio   0.1 0.0 10.0 0.0 0.0 0.0 0.0 0.0   Current Ratio   0.1 0.0 10.0 0.0 0.0 0.0 0.0 0.0   Cash and cash equivalent   431.3 8.7 7.4 7.1 17.4 65.1 0.0 0.0   1000.0 Capital use efficiency  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   -7,273.0 -7,992.5 422.6 -2,362.4 -13,181.3 -3,547.5 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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 265 402 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 304 402 0 0   EBIT / employee   0 0 0 0 65 145 0 0   Net earnings / employee   0 0 0 0 -47 44 0 0