Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

EM Nyborg 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  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 0.8% 0.8%   Bankruptcy risk   1.8% 1.6% 1.7% 4.1% 4.1% 3.6% 15.0% 14.8%   Credit score (0-100)   73 76 74 49 47 52 13 14   Credit rating   A A A BBB BBB BBB BB BB   Credit limit (kDKK)   1.0 3.2 1.4 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)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   3,021 2,428 2,263 1,439 2,072 1,859 0.0 0.0   EBITDA   740 312 351 -62.2 68.8 315 0.0 0.0   EBIT   677 290 331 -99.5 31.8 292 0.0 0.0   Pre-tax profit (PTP)   673.6 284.8 324.6 -102.9 23.9 287.6 0.0 0.0   Net earnings   523.0 220.9 252.7 -82.2 18.4 224.2 0.0 0.0   Pre-tax profit without non-rec. items   674 285 325 -103 23.9 288 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Tangible assets total   40.3 92.8 128 156 119 0.0 0.0 0.0   Shareholders equity total   1,186 721 753 418 436 660 0.0 0.0   Interest-bearing liabilities   4.9 228 400 442 238 0.0 0.0 0.0   Balance sheet total (assets)   2,206 1,798 1,861 1,410 1,093 1,101 0.0 0.0   Net Debt   -1,324 -996 -655 -328 -180 -584 0.0 0.0     See the entire balance sheet 1000.0 Volume  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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   3,021 2,428 2,263 1,439 2,072 1,859 0.0 0.0   Gross profit growth   45.9% -19.6% -6.8% -36.4% 44.0% -10.3% -100.0% 0.0%   Employees   0 0 0 0 0 4 0 0   Employee growth %   -100.0% 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)   2,206 1,798 1,861 1,410 1,093 1,101 0 0   Balance sheet change%   36.6% -18.5% 3.5% -24.2% -22.5% 0.7% -100.0% 0.0%   Added value   740.1 311.5 351.0 -62.2 69.1 314.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -100 31 15 -10 -74 -141 0 0   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 1.0 2.0 0.0 0.0   1000.0 Profitability  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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 (%)   22.4% 11.9% 14.6% -6.9% 1.5% 15.7% 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 %   35.5% 14.5% 18.1% -6.1% 2.6% 26.7% 0.0% 0.0%   ROI %   72.2% 27.1% 31.5% -9.9% 4.1% 43.7% 0.0% 0.0%   ROE %   56.5% 23.2% 34.3% -14.0% 4.3% 40.9% 0.0% 0.0%   1000.0 Solidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Equity ratio %   53.8% 40.1% 40.5% 29.6% 39.9% 60.0% 0.0% 0.0%   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, %   -179.0% -319.7% -186.6% 527.0% -262.3% -185.5% 0.0% 0.0%   Gearing %   0.4% 31.6% 53.1% 105.8% 54.7% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   35.1% 4.5% 2.1% 0.8% 2.3% 4.1% 0.0% 0.0%   1000.0 Liquidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Quick Ratio   2.0 1.5 1.5 1.2 1.4 2.5 0.0 0.0   Current Ratio   2.1 1.6 1.6 1.3 1.5 2.5 0.0 0.0   Cash and cash equivalent   1,329.3 1,224.0 1,054.6 769.7 418.7 583.5 0.0 0.0   1000.0 Capital use efficiency  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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   1,130.0 617.6 620.4 266.7 321.3 660.4 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  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 0 79 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 79 0 0   EBIT / employee   0 0 0 0 0 73 0 0   Net earnings / employee   0 0 0 0 0 56 0 0