Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

EMERSON PROCESS MANAGEMENT A/S 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 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Bankruptcy risk for industry   1.3% 1.3% 1.3% 1.3% 1.3% 1.3% 1.3% 1.3%   Bankruptcy risk   1.1% 3.5% 3.5% 3.2% 1.3% 1.3% 4.4% 4.4%   Credit score (0-100)   84 53 52 55 79 80 47 47   Credit rating   A BBB BBB BBB A A BBB BBB   Credit limit (kDKK)   1,516.4 0.0 0.0 0.0 3,791.5 3,500.5 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   36,078 35,000 68,885 66,855 135,636 173,328 0.0 0.0   EBITDA   4,871 3,486 34,168 26,542 91,683 115,948 0.0 0.0   EBIT   4,489 3,486 34,168 26,542 90,026 114,249 0.0 0.0   Pre-tax profit (PTP)   4,432.0 2,675.0 26,513.0 20,117.0 92,724.0 120,436.0 0.0 0.0   Net earnings   3,440.0 2,675.0 26,513.0 20,117.0 71,970.0 93,607.0 0.0 0.0   Pre-tax profit without non-rec. items   4,432 3,486 34,168 26,542 92,724 120,436 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Tangible assets total   1,747 0.0 0.0 0.0 1,991 1,625 0.0 0.0   Shareholders equity total   36,990 39,665 66,178 86,295 158,265 151,872 28,372 28,372   Interest-bearing liabilities   6,075 0.0 0.0 0.0 35,962 69,762 0.0 0.0   Balance sheet total (assets)   66,369 69,545 107,883 145,819 324,578 368,172 28,372 28,372   Net Debt   6,075 0.0 0.0 0.0 35,962 69,762 -25,869 -25,869     See the entire balance sheet 1000.0 Volume  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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   36,078 35,000 68,885 66,855 135,636 173,328 0.0 0.0   Gross profit growth   -10.6% -3.0% 96.8% -2.9% 102.9% 27.8% -100.0% 0.0%   Employees   33 36 36 36 38 48 0 0   Employee growth %   -10.8% 9.1% 0.0% 0.0% 5.6% 26.3% -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)   66,369 69,545 107,883 145,819 324,578 368,172 28,372 28,372   Balance sheet change%   13.1% 4.8% 55.1% 35.2% 122.6% 13.4% -92.3% 0.0%   Added value   4,871.0 3,486.0 34,168.0 26,542.0 90,026.0 115,948.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -603 -1,747 0 0 4,088 -3,316 -1,625 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 5.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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 (%)   12.4% 10.0% 49.6% 39.7% 66.4% 65.9% 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 %   7.2% 5.1% 38.5% 20.9% 39.7% 34.9% 0.0% 0.0%   ROI %   10.4% 6.0% 38.5% 20.9% 53.8% 53.6% 0.0% 0.0%   ROE %   9.8% 7.0% 50.1% 26.4% 58.9% 60.4% 0.0% 0.0%   1000.0 Solidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Equity ratio %   55.7% 100.0% 100.0% 100.0% 48.8% 41.3% 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, %   124.7% 0.0% 0.0% 0.0% 39.2% 60.2% 0.0% 0.0%   Gearing %   16.4% 0.0% 0.0% 0.0% 22.7% 45.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.9% 0.0% 0.0% 0.0% 4.2% 0.9% 0.0% 0.0%   1000.0 Liquidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Quick Ratio   2.4 0.0 0.0 0.0 2.0 1.9 0.0 0.0   Current Ratio   2.4 0.0 0.0 0.0 2.0 1.9 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   1000.0 Capital use efficiency  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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   37,309.0 0.0 0.0 0.0 159,284.0 174,154.0 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  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   148 97 949 737 2,369 2,416 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   148 97 949 737 2,413 2,416 0 0   EBIT / employee   136 97 949 737 2,369 2,380 0 0   Net earnings / employee   104 74 736 559 1,894 1,950 0 0