Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Emcom 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  2018 2018/12 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% 2.5% 2.5%   Bankruptcy risk   9.8% 4.6% 4.0% 6.1% 6.6% 11.8% 16.4% 16.1%   Credit score (0-100)   27 47 49 37 36 19 11 11   Credit rating   BB BBB BBB BBB BBB BB 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 2018/12 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   495 865 1,185 487 581 274 0.0 0.0   EBITDA   142 308 572 62.7 35.9 -151 0.0 0.0   EBIT   142 308 572 62.7 35.9 -151 0.0 0.0   Pre-tax profit (PTP)   136.0 302.6 566.0 52.4 31.5 -151.6 0.0 0.0   Net earnings   105.3 235.7 440.7 38.6 17.4 -151.2 0.0 0.0   Pre-tax profit without non-rec. items   136 303 566 52.4 31.5 -152 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/12 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 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   242 478 575 557 524 314 203 203   Interest-bearing liabilities   24.2 0.0 0.9 0.9 0.9 0.9 0.0 0.0   Balance sheet total (assets)   392 636 1,023 618 604 435 203 203   Net Debt   24.2 -282 -828 -460 -399 -210 -203 -203     See the entire balance sheet 1000.0 Volume  2018 2018/12 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   495 865 1,185 487 581 274 0.0 0.0   Gross profit growth   -23.1% 74.7% 36.9% -58.9% 19.1% -52.9% -100.0% 0.0%   Employees   2 2 2 2 1 1 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% -50.0% 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)   392 636 1,023 618 604 435 203 203   Balance sheet change%   11.1% 62.1% 60.9% -39.6% -2.3% -27.9% -53.4% 0.0%   Added value   142.1 307.6 571.8 62.7 35.9 -151.0 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 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   2.0 3.0 4.0 5.0 5.0 -1.0 0.0 0.0   1000.0 Profitability  2018 2018/12 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 (%)   28.7% 35.5% 48.3% 12.9% 6.2% -55.2% 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 %   38.4% 59.9% 68.9% 7.6% 5.9% -29.1% 0.0% 0.0%   ROI %   63.4% 82.7% 108.6% 11.1% 6.6% -36.0% 0.0% 0.0%   ROE %   55.6% 65.5% 83.8% 6.8% 3.2% -36.1% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   61.7% 75.2% 56.2% 90.1% 86.8% 72.1% 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, %   17.0% -91.8% -144.8% -733.9% -1,111.0% 138.9% 0.0% 0.0%   Gearing %   10.0% 0.0% 0.2% 0.2% 0.2% 0.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   19.9% 42.0% 1,289.6% 1,133.7% 489.7% 70.1% 0.0% 0.0%   1000.0 Liquidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   2.1 3.2 2.1 8.4 6.1 2.5 0.0 0.0   Current Ratio   2.6 4.0 2.3 10.1 7.6 3.6 0.0 0.0   Cash and cash equivalent   0.0 282.5 828.9 460.8 400.0 210.5 0.0 0.0   1000.0 Capital use efficiency  2018 2018/12 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   242.1 477.8 574.5 556.6 523.9 313.9 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  2018 2018/12 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   71 154 286 31 36 -151 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   71 154 286 31 36 -151 0 0   EBIT / employee   71 154 286 31 36 -151 0 0   Net earnings / employee   53 118 220 19 17 -151 0 0