Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Emilies Plads II 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 2019/9 2020 2020/9 2021 2021/9 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   12.1% 3.5% 2.1% 7.5% 2.4% 2.0% 8.4% 8.4%   Credit score (0-100)   21 53 65 32 62 68 29 29   Credit rating   BB BBB BBB BB BBB A BB BB   Credit limit (kDKK)   -0.0 0.0 0.4 0.0 0.1 1.2 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 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   -1,709 324 229 498 49.6 256 0.0 0.0   EBITDA   -1,709 324 229 498 49.6 256 0.0 0.0   EBIT   -1,709 10,762 229 -7,124 49.6 256 0.0 0.0   Pre-tax profit (PTP)   -1,910.9 10,556.0 14.8 -7,112.2 40.5 209.3 0.0 0.0   Net earnings   -1,490.6 8,233.7 11.5 -5,547.8 30.4 250.3 0.0 0.0   Pre-tax profit without non-rec. items   -1,911 10,556 14.8 -7,112 40.5 209 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   0.0 17,622 17,622 10,000 11,068 11,387 0.0 0.0   Shareholders equity total   592 8,825 8,837 9,486 9,516 10,767 10,717 10,717   Interest-bearing liabilities   7,076 6,885 6,753 101 1,120 238 0.0 0.0   Balance sheet total (assets)   7,735 17,948 17,918 10,368 11,379 11,755 10,717 10,717   Net Debt   7,076 6,885 6,753 -120 1,074 -1.3 -10,717 -10,717     See the entire balance sheet 1000.0 Volume  2019 2019/9 2020 2020/9 2021 2021/9 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   -1,709 324 229 498 49.6 256 0.0 0.0   Gross profit growth   0.0% 0.0% -29.4% 117.4% -90.0% 416.4% -100.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   7,735 17,948 17,918 10,368 11,379 11,755 10,717 10,717   Balance sheet change%   -37.5% 132.0% -0.2% -42.1% 9.7% 3.3% -8.8% 0.0%   Added value   -1,708.8 10,762.5 229.0 -7,124.2 49.6 255.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 17,622 0 -7,622 1,068 319 -11,387 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -1.0 1.0 2.0 -1.0 1.0 2.0 0.0 0.0   1000.0 Profitability  2019 2019/9 2020 2020/9 2021 2021/9 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 (%)   100.0% 3,317.6% 100.0% -1,431.2% 100.0% 100.0% 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 %   -17.0% 83.8% 1.3% -50.3% 0.5% 2.2% 0.0% 0.0%   ROI %   -20.7% 84.5% 1.3% -50.6% 0.5% 2.2% 0.0% 0.0%   ROE %   -111.5% 174.9% 0.1% -60.6% 0.3% 2.5% 0.0% 0.0%   1000.0 Solidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   7.7% 49.2% 49.3% 91.5% 83.6% 91.6% 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, %   -414.1% 2,122.3% 2,949.7% -24.2% 2,168.0% -0.5% 0.0% 0.0%   Gearing %   1,195.7% 78.0% 76.4% 1.1% 11.8% 2.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.9% 3.0% 3.1% 0.1% 1.6% 7.0% 0.0% 0.0%   1000.0 Liquidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   0.1 0.0 0.0 1.4 0.3 1.0 0.0 0.0   Current Ratio   1.1 0.0 0.0 1.4 0.3 1.0 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 220.8 45.7 239.0 0.0 0.0   1000.0 Capital use efficiency  2019 2019/9 2020 2020/9 2021 2021/9 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   591.8 -6,691.0 -6,485.3 105.4 -932.3 -0.5 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 2022/12 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   0 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0