Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Tømrer Emil Yderskov 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   5.0% 5.0% 5.0% 5.0% 5.0% 5.0% 5.0% 5.0%   Bankruptcy risk   5.5% 4.7% 3.2% 4.6% 6.9% 3.8% 13.0% 13.0%   Credit score (0-100)   43 47 55 45 34 50 18 18   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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   188 174 190 53.5 -61.0 128 0.0 0.0   EBITDA   187 168 186 47.9 -86.7 444 0.0 0.0   EBIT   187 168 145 6.5 -153 244 0.0 0.0   Pre-tax profit (PTP)   163.8 131.1 138.8 5.4 -155.2 247.0 0.0 0.0   Net earnings   127.8 101.8 107.6 2.0 -123.8 200.2 0.0 0.0   Pre-tax profit without non-rec. items   186 167 139 5.4 -155 247 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   67.9 107 124 82.8 199 179 0.0 0.0   Shareholders equity total   127 229 336 338 215 415 375 375   Interest-bearing liabilities   0.0 0.0 103 85.7 74.5 0.0 0.0 0.0   Balance sheet total (assets)   322 578 554 669 616 837 375 375   Net Debt   -145 -193 -153 -173 32.3 -39.3 -375 -375     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   188 174 190 53.5 -61.0 128 0.0 0.0   Gross profit growth   0.0% -7.5% 9.1% -71.8% 0.0% 0.0% -100.0% 0.0%   Employees   0 0 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)   322 578 554 669 616 837 375 375   Balance sheet change%   300.1% 79.5% -4.1% 20.7% -8.0% 35.9% -55.2% 0.0%   Added value   187.3 167.7 186.4 47.9 -111.8 443.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   68 39 -24 -83 50 -220 -179 0   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 1.0 0.0 0.0   1000.0 Profitability  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 (%)   99.5% 96.2% 76.3% 12.2% 251.1% 190.8% 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 %   93.0% 37.3% 25.6% 1.1% -23.9% 34.1% 0.0% 0.0%   ROI %   295.0% 94.2% 43.4% 1.5% -43.0% 70.3% 0.0% 0.0%   ROE %   123.2% 57.2% 38.1% 0.6% -44.8% 63.6% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   39.5% 39.6% 60.7% 50.6% 34.9% 49.6% 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, %   -77.4% -115.3% -82.1% -360.6% -37.3% -8.8% 0.0% 0.0%   Gearing %   0.0% 0.0% 30.5% 25.3% 34.7% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 12.3% 1.2% 2.6% 0.9% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   1.3 1.3 2.0 1.8 1.0 0.8 0.0 0.0   Current Ratio   1.3 1.3 2.0 1.8 1.0 0.8 0.0 0.0   Cash and cash equivalent   145.0 193.4 255.6 258.5 42.2 39.3 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   59.2 121.8 212.3 255.6 15.2 -78.0 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 186 48 -112 444 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 186 48 -87 444 0 0   EBIT / employee   0 0 145 7 -153 244 0 0   Net earnings / employee   0 0 108 2 -124 200 0 0