CVR number 33387997
Industry 33.1500 Repair and maintenance of ships and boats

Engineered Market Solutions ApS

 

Quicksearch
from your own companies
Analyst: XBRLDenmark
 
Loading...

Loading...

Loading...

Loading...

 
Loading...
Bankruptcy Risk 
2019
2020/5
2020
2021/5
2021
2022/5
2022
2023/5
2023
2024/5
Bankruptcy risk for industry  1.9% 1.9% 1.9% 1.9% 1.9%  
Bankruptcy risk  2.3% 2.4% 2.3% 0.7% 2.4%  
Credit score (0-100)  66 64 63 95 62  
Credit rating  BBB BBB BBB AA BBB  
Credit limit (kDKK)  0.4 0.3 0.3 2,987.0 0.2  
How are these values calculated?
 
View the automatically generated explanation of bankruptcy risk

Income statement (kDKK) 
2019
2020/5
2020
2021/5
2021
2022/5
2022
2023/5
2023
2024/5
Net sales  0 0 0 0 0  
Gross profit  34,971 38,824 44,227 64,126 60,367  
EBITDA  3,442 5,559 2,165 8,779 1,622  
EBIT  3,442 5,559 2,165 4,752 -3,064  
Pre-tax profit (PTP)  2,662.0 4,310.0 1,598.0 4,116.0 -3,717.9  
Net earnings  2,662.0 4,310.0 1,598.0 3,153.0 -2,905.1  
Pre-tax profit without non-rec. items  3,442 5,559 2,165 4,116 -3,718  
 
See the entire income statement

Balance sheet (kDKK) 
2019
2020/5
2020
2021/5
2021
2022/5
2022
2023/5
2023
2024/5
Tangible assets total  0.0 0.0 0.0 14,207 12,918  
Shareholders equity total  13,327 15,131 13,929 17,082 14,177  
Interest-bearing liabilities  0.0 0.0 0.0 8,758 21,898  
Balance sheet total (assets)  32,178 38,450 60,832 52,806 69,245  
Net Debt  0.0 0.0 0.0 8,756 21,413  
 
See the entire balance sheet

Volume 
2019
2020/5
2020
2021/5
2021
2022/5
2022
2023/5
2023
2024/5
Net sales  0 0 0 0 0  
Net sales growth  0.0% 0.0% 0.0% 0.0% 0.0%  
Gross profit  34,971 38,824 44,227 64,126 60,367  
Gross profit growth  40.4% 11.0% 13.9% 45.0% -5.9%  
Employees  0 0 0 82 90  
Employee growth %  0.0% 0.0% 0.0% 0.0% 9.8%  
Employee expenses  0.0 0.0 0.0 0.0 0.0  
Balance sheet total (assets)  32,178 38,450 60,832 52,806 69,245  
Balance sheet change%  13.5% 19.5% 58.2% -13.2% 31.1%  
Added value  3,442.0 5,559.0 2,165.0 4,752.0 1,621.8  
Added value %  0.0% 0.0% 0.0% 0.0% 0.0%  
Investments  0 0 0 10,180 -5,975  
Net sales trend  0.0 0.0 0.0 0.0 0.0  
EBIT trend  3.0 4.0 5.0 5.0 -1.0  

Profitability 
2019
2020/5
2020
2021/5
2021
2022/5
2022
2023/5
2023
2024/5
EBITDA %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT to gross profit (%)  9.8% 14.3% 4.9% 7.4% -5.1%  
Net Earnings %  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%  
Pre tax profit less extraordinaries %  0.0% 0.0% 0.0% 0.0% 0.0%  
ROA %  11.4% 15.7% 4.4% 9.1% -4.6%  
ROI %  11.4% 15.7% 4.4% 10.8% -7.3%  
ROE %  22.2% 30.3% 11.0% 20.3% -18.6%  

Solidity 
2019
2020/5
2020
2021/5
2021
2022/5
2022
2023/5
2023
2024/5
Equity ratio %  100.0% 100.0% 100.0% 32.3% 20.5%  
Relative indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Relative net indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net int. bear. debt to EBITDA, %  0.0% 0.0% 0.0% 99.7% 1,320.3%  
Gearing %  0.0% 0.0% 0.0% 51.3% 154.5%  
Net interest  0 0 0 0 0  
Financing costs %  0.0% 0.0% 0.0% 23.5% 6.1%  

Liquidity 
2019
2020/5
2020
2021/5
2021
2022/5
2022
2023/5
2023
2024/5
Quick Ratio  0.0 0.0 0.0 1.4 1.1  
Current Ratio  0.0 0.0 0.0 1.4 1.1  
Cash and cash equivalent  0.0 0.0 0.0 2.0 484.8  

Capital use efficiency 
2019
2020/5
2020
2021/5
2021
2022/5
2022
2023/5
2023
2024/5
Trade debtors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Trade creditors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Current assets / Net sales %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net working capital  0.0 0.0 0.0 11,097.0 6,227.1  
Net working capital %  0.0% 0.0% 0.0% 0.0% 0.0%  

Employee efficiency 
2019
2020/5
2020
2021/5
2021
2022/5
2022
2023/5
2023
2024/5
Net sales / employee  0 0 0 0 0  
Added value / employee  0 0 0 58 18  
Employee expenses / employee  0 0 0 0 0  
EBITDA / employee  0 0 0 107 18  
EBIT / employee  0 0 0 58 -34  
Net earnings / employee  0 0 0 38 -32