Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

emendo Engineering 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   2.4% 2.9% 6.2% 6.1% 6.3% 6.4% 10.9% 10.9%   Credit score (0-100)   65 58 36 37 36 37 22 22   Credit rating   BBB BBB BBB BBB BBB BBB BB BB   Credit limit (kDKK)   0.1 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   6,600 10,565 12,742 18,658 26,523 33,332 0.0 0.0   EBITDA   1,625 2,711 3,043 3,048 2,872 4,025 0.0 0.0   EBIT   1,330 2,417 2,896 3,048 2,872 4,025 0.0 0.0   Pre-tax profit (PTP)   1,329.2 2,410.8 2,880.1 3,040.9 2,878.8 4,046.2 0.0 0.0   Net earnings   969.6 1,813.4 2,211.7 2,367.0 2,215.9 3,152.2 0.0 0.0   Pre-tax profit without non-rec. items   1,329 2,411 2,880 3,041 2,879 4,046 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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   4,190 3,003 4,215 5,582 6,598 7,750 4,650 4,650   Interest-bearing liabilities   17.1 123 872 892 1,569 1,496 0.0 0.0   Balance sheet total (assets)   5,789 6,968 6,212 8,595 10,634 12,463 4,650 4,650   Net Debt   -651 -4,572 90.2 -665 1,229 -72.3 -4,650 -4,650     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   6,600 10,565 12,742 18,658 26,523 33,332 0.0 0.0   Gross profit growth   1.6% 60.1% 20.6% 46.4% 42.1% 25.7% -100.0% 0.0%   Employees   8 9 12 18 24 32 0 0   Employee growth %   33.3% 12.5% 33.3% 50.0% 33.3% 33.3% -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)   5,789 6,968 6,212 8,595 10,634 12,463 4,650 4,650   Balance sheet change%   -0.9% 20.4% -10.9% 38.3% 23.7% 17.2% -62.7% 0.0%   Added value   1,624.8 2,710.9 3,043.0 3,048.2 2,871.6 4,025.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -589 -588 -294 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   3.0 4.0 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 (%)   20.2% 22.9% 22.7% 16.3% 10.8% 12.1% 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 %   22.9% 37.9% 43.9% 41.2% 29.9% 35.0% 0.0% 0.0%   ROI %   30.2% 62.1% 67.7% 52.7% 39.3% 46.4% 0.0% 0.0%   ROE %   22.3% 50.4% 61.3% 48.3% 36.4% 43.9% 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 %   72.4% 43.1% 67.8% 64.9% 62.0% 62.2% 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, %   -40.0% -168.6% 3.0% -21.8% 42.8% -1.8% 0.0% 0.0%   Gearing %   0.4% 4.1% 20.7% 16.0% 23.8% 19.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   12.3% 8.8% 3.3% 0.9% 0.0% 0.1% 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   3.6 1.9 3.1 2.9 2.6 2.7 0.0 0.0   Current Ratio   3.6 1.9 3.1 2.9 2.6 2.7 0.0 0.0   Cash and cash equivalent   667.8 4,694.5 781.8 1,557.7 340.2 1,568.7 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   3,863.6 3,197.8 4,215.0 5,582.0 6,597.9 7,791.1 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   203 301 254 169 120 126 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   203 301 254 169 120 126 0 0   EBIT / employee   166 269 241 169 120 126 0 0   Net earnings / employee   121 201 184 132 92 99 0 0