Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

EMT BYG 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   6.1% 6.1% 6.1% 6.1% 6.1% 6.1% 6.1% 6.1%   Bankruptcy risk   1.8% 2.1% 2.1% 3.9% 3.9% 3.8% 16.2% 16.2%   Credit score (0-100)   73 68 66 49 50 50 11 11   Credit rating   A BBB BBB BBB BBB BBB BB BB   Credit limit (kDKK)   1.0 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   356 174 424 284 233 330 0.0 0.0   EBITDA   306 152 282 127 124 163 0.0 0.0   EBIT   116 81.5 218 27.1 19.7 58.6 0.0 0.0   Pre-tax profit (PTP)   112.5 106.4 209.5 8.2 -11.3 23.0 0.0 0.0   Net earnings   87.9 82.9 163.3 -21.0 18.2 18.0 0.0 0.0   Pre-tax profit without non-rec. items   112 106 210 8.2 -11.3 23.0 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   743 689 691 803 744 640 0.0 0.0   Shareholders equity total   1,746 579 456 235 253 271 146 146   Interest-bearing liabilities   0.0 423 814 995 249 325 0.0 0.0   Balance sheet total (assets)   2,065 1,487 1,870 2,032 1,257 1,223 146 146   Net Debt   -733 423 814 995 249 325 -146 -146     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   356 174 424 284 233 330 0.0 0.0   Gross profit growth   -89.3% -51.2% 144.1% -33.0% -17.9% 41.6% -100.0% 0.0%   Employees   1 1 1 1 1 1 0 0   Employee growth %   -85.7% 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)   2,065 1,487 1,870 2,032 1,257 1,223 146 146   Balance sheet change%   -25.8% -28.0% 25.8% 8.6% -38.2% -2.7% -88.0% 0.0%   Added value   306.2 152.2 281.7 126.7 119.3 162.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -346 -125 -63 13 -163 -208 -640 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  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 (%)   32.5% 46.9% 51.3% 9.5% 8.4% 17.7% 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 %   4.8% 6.4% 13.3% 2.9% 3.0% 5.2% 0.0% 0.0%   ROI %   6.3% 7.8% 18.8% 4.3% 5.6% 11.7% 0.0% 0.0%   ROE %   5.1% 7.1% 31.6% -6.1% 7.5% 6.8% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   84.6% 38.9% 24.4% 11.6% 20.2% 22.2% 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, %   -239.4% 277.9% 288.9% 785.2% 201.5% 199.4% 0.0% 0.0%   Gearing %   0.0% 73.1% 178.3% 422.9% 98.5% 119.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   56.9% 3.6% 2.2% 5.3% 9.9% 14.5% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   6.3 0.9 0.9 0.7 0.4 0.5 0.0 0.0   Current Ratio   6.5 0.9 0.9 0.7 0.5 0.6 0.0 0.0   Cash and cash equivalent   733.1 0.0 0.0 0.0 0.0 0.0 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   614.5 -60.6 -127.2 -502.1 -490.1 -360.0 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  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   306 152 282 127 119 163 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   306 152 282 127 124 163 0 0   EBIT / employee   116 82 218 27 20 59 0 0   Net earnings / employee   88 83 163 -21 18 18 0 0