CVR number 42651265
Industry 43.3410 Painting and glazing

Malprivat.Dk ApS

 

Quicksearch
from your own companies
Analyst: XBRLDenmark
 
Loading...

Loading...

Loading...

Loading...

 
Loading...
Bankruptcy Risk 
2019
N/A
2020
N/A
2021
2022/6
2022
2023/6
2023
2024/6
Bankruptcy risk for industry  6.4% 6.4% 6.4% 6.4% 6.4%  
Bankruptcy risk  0.0% 0.0% 17.9% 10.3% 12.6%  
Credit score (0-100)  0 0 7 23 18  
Credit rating  N/A N/A B BB BB  
Credit limit (kDKK)  0.0 0.0 -0.0 -0.0 -0.0  
How are these values calculated?
 
View the automatically generated explanation of bankruptcy risk

Income statement (kDKK) 
2019
N/A
2020
N/A
2021
2022/6
2022
2023/6
2023
2024/6
Net sales  0 0 0 0 0  
Gross profit  0.0 0.0 -137 190 -17.5  
EBITDA  0.0 0.0 -409 20.9 -25.4  
EBIT  0.0 0.0 -409 20.9 -25.4  
Pre-tax profit (PTP)  0.0 0.0 -430.0 3.4 -56.9  
Net earnings  0.0 0.0 -335.0 2.6 -44.4  
Pre-tax profit without non-rec. items  0.0 0.0 -430 -16.2 -56.9  
 
See the entire income statement

Balance sheet (kDKK) 
2019
N/A
2020
N/A
2021
2022/6
2022
2023/6
2023
2024/6
Tangible assets total  0.0 0.0 0.0 0.0 48.6  
Shareholders equity total  0.0 0.0 -295 -293 -337  
Interest-bearing liabilities  0.0 0.0 683 790 823  
Balance sheet total (assets)  0.0 0.0 633 855 1,723  
Net Debt  0.0 0.0 588 646 241  
 
See the entire balance sheet

Volume 
2019
N/A
2020
N/A
2021
2022/6
2022
2023/6
2023
2024/6
Net sales  0 0 0 0 0  
Net sales growth  0.0% 0.0% 0.0% 0.0% 0.0%  
Gross profit  0.0 0.0 -137 190 -17.5  
Gross profit growth  0.0% 0.0% 0.0% 0.0% 0.0%  
Employees  0 0 1 1 1  
Employee growth %  0.0% 0.0% 0.0% 0.0% 0.0%  
Employee expenses  0.0 0.0 0.0 0.0 0.0  
Balance sheet total (assets)  0 0 633 855 1,723  
Balance sheet change%  0.0% 0.0% 0.0% 35.1% 101.5%  
Added value  0.0 0.0 -409.0 20.9 -25.4  
Added value %  0.0% 0.0% 0.0% 0.0% 0.0%  
Investments  0 0 0 0 49  
Net sales trend  0.0 0.0 0.0 0.0 0.0  
EBIT trend  0.0 0.0 -1.0 1.0 -1.0  

Profitability 
2019
N/A
2020
N/A
2021
2022/6
2022
2023/6
2023
2024/6
EBITDA %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT to gross profit (%)  0.0% 0.0% 298.5% 11.0% 144.9%  
Net Earnings %  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%  
Pre tax profit less extraordinaries %  0.0% 0.0% 0.0% 0.0% 0.0%  
ROA %  0.0% 0.0% -44.1% 2.0% -1.6%  
ROI %  0.0% 0.0% -59.9% 2.8% -3.1%  
ROE %  0.0% 0.0% -52.9% 0.3% -3.4%  

Solidity 
2019
N/A
2020
N/A
2021
2022/6
2022
2023/6
2023
2024/6
Equity ratio %  0.0% 0.0% -31.8% -25.5% -16.4%  
Relative indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Relative net indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net int. bear. debt to EBITDA, %  0.0% 0.0% -143.8% 3,093.5% -948.9%  
Gearing %  0.0% 0.0% -231.5% -269.7% -243.9%  
Net interest  0 0 0 0 0  
Financing costs %  0.0% 0.0% 6.1% 5.0% 3.9%  

Liquidity 
2019
N/A
2020
N/A
2021
2022/6
2022
2023/6
2023
2024/6
Quick Ratio  0.0 0.0 0.3 0.2 0.4  
Current Ratio  0.0 0.0 0.6 0.7 0.8  
Cash and cash equivalent  0.0 0.0 95.0 143.9 581.5  

Capital use efficiency 
2019
N/A
2020
N/A
2021
2022/6
2022
2023/6
2023
2024/6
Trade debtors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Trade creditors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Current assets / Net sales %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net working capital  0.0 0.0 -355.0 -358.6 -451.3  
Net working capital %  0.0% 0.0% 0.0% 0.0% 0.0%  

Employee efficiency 
2019
N/A
2020
N/A
2021
2022/6
2022
2023/6
2023
2024/6
Net sales / employee  0 0 0 0 0  
Added value / employee  0 0 -409 21 -25  
Employee expenses / employee  0 0 0 0 0  
EBITDA / employee  0 0 -409 21 -25  
EBIT / employee  0 0 -409 21 -25  
Net earnings / employee  0 0 -335 3 -44