Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

EM SI A/S - Group Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading... Loading... Loading... Loading...

1.0 Bankruptcy Risk  2016 N/A 2017 N/A 2018 N/A 2019 N/A 2020 2021/6 2021 2022/6 2022e N/A 2023e N/A Bankruptcy risk for industry   1.2% 1.2% 1.2% 1.2% 1.2% 1.2% 1.2% 1.2%   Bankruptcy risk   0.0% 0.0% 0.0% 0.0% 0.6% 0.7% 4.5% 4.5%   Credit score (0-100)   0 0 0 0 96 95 46 45   Credit rating   N/A N/A N/A N/A AA AA BBB BBB   Credit limit (mDKK)   0.0 0.0 0.0 0.0 46.2 59.9 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1.0 Income statement (mDKK)  2016 N/A 2017 N/A 2018 N/A 2019 N/A 2020 2021/6 2021 2022/6 2022e N/A 2023e N/A Net sales   0 0 0 0 52 57 57 57   Gross profit   0.0 0.0 0.0 0.0 151 178 0.0 0.0   EBITDA   0.0 0.0 0.0 0.0 -80.0 -99.0 0.0 0.0   EBIT   0.0 0.0 0.0 0.0 147 175 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 0.0 0.0 150.5 167.9 0.0 0.0   Net earnings   0.0 0.0 0.0 0.0 135.5 131.0 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 0.0 0.0 151 168 0.0 0.0     See the entire income statement 1.0 Balance sheet (mDKK)  2016 N/A 2017 N/A 2018 N/A 2019 N/A 2020 2021/6 2021 2022/6 2022e N/A 2023e N/A Tangible assets total   0.0 0.0 0.0 0.0 738 964 0.0 0.0   Shareholders equity total   0.0 0.0 0.0 0.0 392 520 341 341   Interest-bearing liabilities   0.0 0.0 0.0 0.0 339 406 0.0 0.0   Balance sheet total (assets)   0.0 0.0 0.0 0.0 795 1,019 341 341   Net Debt   0.0 0.0 0.0 0.0 295 355 -341 -341     See the entire balance sheet 1.0 Volume  2016 N/A 2017 N/A 2018 N/A 2019 N/A 2020 2021/6 2021 2022/6 2022e N/A 2023e N/A Net sales   0 0 0 0 52 57 57 57   Net sales growth   0.0% 0.0% 0.0% 0.0% 0.0% 10.5% 0.0% 0.0%   Gross profit   0.0 0.0 0.0 0.0 151 178 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 0.0% 0.0% 18.3% -100.0% 0.0%   Employees   0 0 0 0 12 12 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)   0 0 0 0 795 1,019 341 341   Balance sheet change%   0.0% 0.0% 0.0% 0.0% 0.0% 28.1% -66.6% 0.0%   Added value   0.0 0.0 0.0 0.0 147.4 175.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 283.2% 304.8% 0.0% 0.0%   Investments   0 0 0 0 738 226 -964 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 1.0 0.0 0.0   EBIT trend   0.0 0.0 0.0 0.0 1.0 2.0 0.0 0.0   1.0 Profitability  2016 N/A 2017 N/A 2018 N/A 2019 N/A 2020 2021/6 2021 2022/6 2022e N/A 2023e N/A EBITDA %   0.0% 0.0% 0.0% 0.0% -153.7% -172.3% 0.0% 0.0%   EBIT %   0.0% 0.0% 0.0% 0.0% 283.2% 304.3% 0.0% 0.0%   EBIT to gross profit (%)   0.0% 0.0% 0.0% 0.0% 97.8% 98.1% 0.0% 0.0%   Net Earnings %   0.0% 0.0% 0.0% 0.0% 260.4% 227.9% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 0.0% 0.0% 0.0% -176.5% -248.7% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 0.0% 0.0% 0.0% 289.3% 292.2% 0.0% 0.0%   ROA %   0.0% 0.0% 0.0% 0.0% 19.8% 19.7% 0.0% 0.0%   ROI %   0.0% 0.0% 0.0% 0.0% 20.3% 20.3% 0.0% 0.0%   ROE %   0.0% 0.0% 0.0% 0.0% 50.8% 43.1% 0.0% 0.0%   1.0 Solidity  2016 N/A 2017 N/A 2018 N/A 2019 N/A 2020 2021/6 2021 2022/6 2022e N/A 2023e N/A Equity ratio %   0.0% 0.0% 0.0% 0.0% 49.3% 51.0% 100.0% 100.0%   Relative indebtedness %   0.0% 0.0% 0.0% 0.0% 715.3% 782.8% 0.0% 0.0%   Relative net indebtedness %   0.0% 0.0% 0.0% 0.0% 630.6% 693.8% -592.5% -592.5%   Net int. bear. debt to EBITDA, %   0.0% 0.0% 0.0% 0.0% -368.3% -358.2% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 86.4% 78.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 3.9% 2.9% 0.0% 0.0%   1.0 Liquidity  2016 N/A 2017 N/A 2018 N/A 2019 N/A 2020 2021/6 2021 2022/6 2022e N/A 2023e N/A Quick Ratio   0.0 0.0 0.0 0.0 1.5 0.5 0.0 0.0   Current Ratio   0.0 0.0 0.0 0.0 1.5 0.5 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 44.1 51.2 0.0 0.0   1.0 Capital use efficiency  2016 N/A 2017 N/A 2018 N/A 2019 N/A 2020 2021/6 2021 2022/6 2022e N/A 2023e N/A Trade debtors turnover (days)   0.0 0.0 0.0 0.0 16.4 6.9 0.0 0.0   Trade creditors turnover (days)   0.0 0.0 0.0 0.0 30.3 13.8 0.0 0.0   Current assets / Net sales %   0.0% 0.0% 0.0% 0.0% 105.9% 94.7% 592.5% 592.5%   Net working capital   0.0 0.0 0.0 0.0 -19.1 -92.4 0.0 0.0   Net working capital %   0.0% 0.0% 0.0% 0.0% -36.8% -160.8% 0.0% 0.0%   1.0 Employee efficiency  2016 N/A 2017 N/A 2018 N/A 2019 N/A 2020 2021/6 2021 2022/6 2022e N/A 2023e N/A Net sales / employee   0 0 0 0 4 5 0 0   Added value / employee   0 0 0 0 12 15 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 -7 -8 0 0   EBIT / employee   0 0 0 0 12 15 0 0   Net earnings / employee   0 0 0 0 11 11 0 0