Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MESTERSLAGTEREN FAABORGVEJ 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% 5.8% 5.8%   Bankruptcy risk   3.2% 3.3% 3.3% 11.7% 9.1% 23.7% 18.0% 18.0%   Credit score (0-100)   57 56 55 19 26 3 8 8   Credit rating   BBB BBB BBB BB BB B B B   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   4,888 4,723 4,491 3,240 3,169 3,179 0.0 0.0   EBITDA   807 1,239 1,081 -190 101 -1,261 0.0 0.0   EBIT   612 1,176 1,032 -228 66.8 -1,294 0.0 0.0   Pre-tax profit (PTP)   625.1 1,187.6 1,043.4 -214.3 6.8 -1,395.9 0.0 0.0   Net earnings   487.6 925.0 813.8 -167.3 4.6 -1,403.4 0.0 0.0   Pre-tax profit without non-rec. items   625 1,188 1,043 -214 6.8 -1,396 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   135 122 133 94.5 60.4 27.6 0.0 0.0   Shareholders equity total   700 535 1,023 56.1 60.7 -1,343 -1,543 -1,543   Interest-bearing liabilities   106 184 33.4 0.0 1,033 1,208 1,543 1,543   Balance sheet total (assets)   2,660 2,682 3,457 2,345 2,437 1,357 0.0 0.0   Net Debt   -674 -802 -1,023 -603 769 1,045 1,543 1,543     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   4,888 4,723 4,491 3,240 3,169 3,179 0.0 0.0   Gross profit growth   4.3% -3.4% -4.9% -27.8% -2.2% 0.3% -100.0% 0.0%   Employees   0 8 8 8 8 8 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)   2,660 2,682 3,457 2,345 2,437 1,357 0 0   Balance sheet change%   -18.1% 0.8% 28.9% -32.2% 3.9% -44.3% -100.0% 0.0%   Added value   807.4 1,238.5 1,081.3 -190.1 105.0 -1,261.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -349 -75 -39 -76 -68 -66 -28 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 -1.0 1.0 -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 (%)   12.5% 24.9% 23.0% -7.0% 2.1% -40.7% 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 %   21.2% 44.5% 34.1% -7.3% 3.6% -49.0% 0.0% 0.0%   ROI %   80.2% 156.1% 118.0% -37.9% 14.8% -109.3% 0.0% 0.0%   ROE %   74.4% 149.9% 104.5% -31.0% 7.8% -198.0% 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 %   26.3% 19.9% 29.6% 2.4% 2.5% -49.7% -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, %   -83.5% -64.8% -94.6% 317.2% 762.3% -82.9% 0.0% 0.0%   Gearing %   15.1% 34.4% 3.3% 0.0% 1,702.2% -90.0% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.2% 1.2% 3.6% 20.5% 15.2% 12.3% 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 1.0 1.2 0.7 0.8 0.3 0.0 0.0   Current Ratio   1.3 1.2 1.3 1.0 1.0 0.6 0.0 0.0   Cash and cash equivalent   779.3 985.7 1,056.7 602.9 263.8 162.8 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   516.9 364.5 842.8 -86.4 -47.7 -981.0 -771.4 -771.4   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   0 155 135 -24 13 -158 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 155 135 -24 13 -158 0 0   EBIT / employee   0 147 129 -29 8 -162 0 0   Net earnings / employee   0 116 102 -21 1 -175 0 0