Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

EMKO handel ApS

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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

1000.0 Bankruptcy Risk  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.3% 1.3%   Bankruptcy risk   0.0% 15.7% 14.2% 10.5% 5.9% 10.5% 7.5% 7.4%   Credit score (0-100)   0 13 15 22 39 18 9 10   Credit rating   N/A B B B BB B 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 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   0.0 -109 147 347 484 79.6 0.0 0.0   EBITDA   0.0 -109 23.7 136 89.8 -244 0.0 0.0   EBIT   0.0 -109 23.7 131 80.8 -262 0.0 0.0   Pre-tax profit (PTP)   0.0 -111.6 23.1 129.3 73.0 -272.9 0.0 0.0   Net earnings   0.0 -87.9 18.0 100.8 55.1 -213.5 0.0 0.0   Pre-tax profit without non-rec. items   0.0 -112 23.1 129 73.0 -273 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   0.0 0.0 0.0 39.8 30.8 179 0.0 0.0   Shareholders equity total   0.0 -37.9 -19.9 81.0 136 -77.4 -127 -127   Interest-bearing liabilities   0.0 219 0.0 14.0 0.0 317 127 127   Balance sheet total (assets)   0.0 191 137 348 333 384 0.0 0.0   Net Debt   0.0 218 -77.3 -108 -32.7 317 127 127     See the entire balance sheet 1000.0 Volume  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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   0.0 -109 147 347 484 79.6 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 136.0% 39.3% -83.5% -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)   0 191 137 348 333 384 0 0   Balance sheet change%   0.0% 0.0% -28.2% 153.0% -4.2% 15.5% -100.0% 0.0%   Added value   0.0 -109.3 23.7 136.3 86.0 -244.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 35 -18 131 -179 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 -1.0 1.0 2.0 3.0 -1.0 0.0 0.0   1000.0 Profitability  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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 (%)   0.0% 100.0% 16.1% 37.7% 16.7% -328.6% 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 %   0.0% -47.7% 12.2% 51.9% 23.7% -65.9% 0.0% 0.0%   ROI %   0.0% -49.8% 21.6% 272.1% 69.2% -115.1% 0.0% 0.0%   ROE %   0.0% -45.9% 11.0% 92.4% 50.8% -82.0% 0.0% 0.0%   1000.0 Solidity  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   0.0% -16.5% -12.6% 23.3% 40.9% -16.8% -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, %   0.0% -199.9% -326.6% -79.5% -36.4% -129.9% 0.0% 0.0%   Gearing %   0.0% -579.1% 0.0% 17.3% 0.0% -410.0% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 2.1% 0.5% 24.9% 111.2% 7.0% 0.0% 0.0%   1000.0 Liquidity  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.0 0.1 0.9 0.5 0.5 0.3 0.0 0.0   Current Ratio   0.0 0.8 0.9 1.0 1.4 0.4 0.0 0.0   Cash and cash equivalent   0.0 0.9 77.3 122.3 32.7 0.0 0.0 0.0   1000.0 Capital use efficiency  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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   0.0 -37.9 -19.9 6.2 83.2 -278.6 -63.7 -63.7   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 24 136 86 -244 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 24 136 90 -244 0 0   EBIT / employee   0 0 24 131 81 -262 0 0   Net earnings / employee   0 0 18 101 55 -213 0 0