Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

EMINERAL 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  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% 1.9% 1.9%   Bankruptcy risk   3.8% 3.1% 5.0% 4.5% 3.2% 4.5% 8.7% 8.5%   Credit score (0-100)   53 58 44 45 56 46 28 29   Credit rating   BBB BBB BBB BBB BBB BBB 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   5,437 3,569 3,448 3,335 3,433 3,310 0.0 0.0   EBITDA   2,580 854 358 300 369 91.6 0.0 0.0   EBIT   2,447 748 273 247 296 86.2 0.0 0.0   Pre-tax profit (PTP)   2,453.3 684.9 241.2 202.7 224.9 233.8 0.0 0.0   Net earnings   1,912.9 533.8 186.7 157.8 175.0 181.5 0.0 0.0   Pre-tax profit without non-rec. items   2,453 685 241 203 225 234 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   162 91.8 46.6 13.7 0.0 0.0 0.0 0.0   Shareholders equity total   3,818 4,352 4,539 4,697 4,872 5,053 4,453 4,453   Interest-bearing liabilities   395 86.7 236 10,098 12,501 10,197 0.0 0.0   Balance sheet total (assets)   17,138 13,673 15,378 25,387 28,882 34,546 4,453 4,453   Net Debt   395 -2,017 -1,368 2,855 3,474 -76.0 -4,453 -4,453     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   5,437 3,569 3,448 3,335 3,433 3,310 0.0 0.0   Gross profit growth   600.6% -34.4% -3.4% -3.3% 3.0% -3.6% -100.0% 0.0%   Employees   4 4 4 4 4 4 0 0   Employee growth %   0.0% 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)   17,138 13,673 15,378 25,387 28,882 34,546 4,453 4,453   Balance sheet change%   22.4% -20.2% 12.5% 65.1% 13.8% 19.6% -87.1% 0.0%   Added value   2,580.5 853.7 357.8 300.1 348.4 91.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -252 -210 -164 -86 -87 -5 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 3.0 4.0 5.0 5.0 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 (%)   45.0% 21.0% 7.9% 7.4% 8.6% 2.6% 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 %   15.9% 4.9% 1.9% 1.3% 1.1% 0.9% 0.0% 0.0%   ROI %   80.8% 17.2% 5.9% 2.6% 1.8% 1.7% 0.0% 0.0%   ROE %   66.8% 13.1% 4.2% 3.4% 3.7% 3.7% 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 %   22.3% 31.8% 29.5% 18.5% 16.9% 14.6% 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, %   15.3% -236.3% -382.3% 951.5% 941.3% -82.9% 0.0% 0.0%   Gearing %   10.3% 2.0% 5.2% 215.0% 256.6% 201.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   11.8% 27.9% 23.6% 1.1% 0.6% 0.3% 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   1.1 1.2 1.2 1.1 1.1 1.1 0.0 0.0   Current Ratio   1.1 1.2 1.2 1.1 1.1 1.1 0.0 0.0   Cash and cash equivalent   0.0 2,103.7 1,603.8 7,242.8 9,027.7 10,273.4 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   1,574.4 2,303.4 2,654.3 2,663.1 2,851.3 3,030.8 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   645 213 89 75 87 23 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   645 213 89 75 92 23 0 0   EBIT / employee   612 187 68 62 74 22 0 0   Net earnings / employee   478 133 47 39 44 45 0 0