Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

EMJ-3D CAD 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   5.4% 8.5% 11.8% 16.7% 8.3% 8.4% 18.6% 18.4%   Credit score (0-100)   43 29 19 9 28 29 7 8   Credit rating   BBB BB BB BB BB BB B B   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)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   941 1,225 843 1,019 1,213 1,102 0.0 0.0   EBITDA   237 483 85.0 204 416 264 0.0 0.0   EBIT   209 449 85.0 204 416 264 0.0 0.0   Pre-tax profit (PTP)   233.3 474.0 56.8 183.2 397.1 256.2 0.0 0.0   Net earnings   180.9 367.7 42.9 140.7 309.3 198.5 0.0 0.0   Pre-tax profit without non-rec. items   233 474 56.8 183 397 256 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   34.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   559 926 -281 -140 169 368 0.0 0.0   Interest-bearing liabilities   44.6 5.9 615 432 514 39.1 0.0 0.0   Balance sheet total (assets)   882 1,470 510 526 1,003 633 0.0 0.0   Net Debt   -90.3 -712 105 206 -298 -475 0.0 0.0     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   941 1,225 843 1,019 1,213 1,102 0.0 0.0   Gross profit growth   8.0% 30.2% -31.2% 21.0% 19.0% -9.1% -100.0% 0.0%   Employees   1 1 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)   882 1,470 510 526 1,003 633 0 0   Balance sheet change%   56.6% 66.6% -65.3% 3.1% 90.8% -36.8% -100.0% 0.0%   Added value   237.2 483.0 85.0 204.4 415.7 263.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -57 -68 0 0 0 0 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   4.0 5.0 5.0 5.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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 (%)   22.2% 36.6% 10.1% 20.1% 34.3% 23.9% 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 %   32.7% 40.6% 7.6% 28.1% 49.9% 32.4% 0.0% 0.0%   ROI %   48.0% 62.2% 11.1% 39.1% 74.7% 48.7% 0.0% 0.0%   ROE %   38.6% 49.5% 6.0% 27.2% 89.0% 73.9% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   63.3% 63.0% -35.5% -21.0% 16.9% 58.1% 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, %   -38.1% -147.4% 123.8% 100.9% -71.6% -180.2% 0.0% 0.0%   Gearing %   8.0% 0.6% -219.1% -308.2% 303.7% 10.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   13.0% 14.5% 9.3% 4.1% 4.1% 3.3% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   2.6 2.7 0.6 0.8 1.2 2.4 0.0 0.0   Current Ratio   2.6 2.7 0.6 0.8 1.2 2.4 0.0 0.0   Cash and cash equivalent   134.9 717.8 509.8 225.3 811.8 514.4 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   524.7 926.4 -280.7 -140.0 169.3 367.7 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   237 483 85 204 416 264 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   237 483 85 204 416 264 0 0   EBIT / employee   209 449 85 204 416 264 0 0   Net earnings / employee   181 368 43 141 309 198 0 0