Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

HANS MAARUPGAARD INVEST ApS

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading...   Loading...

1000.0 Bankruptcy Risk  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 0.3% 0.3%   Bankruptcy risk   12.8% 14.7% 10.7% 12.4% 13.6% 16.6% 6.5% 6.5%   Credit score (0-100)   19 15 23 18 16 10 12 12   Credit rating   B B B B B B 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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   -19.7 -19.2 -20.3 -23.2 -53.4 -21.1 0.0 0.0   EBITDA   -19.7 -19.2 -20.3 -23.2 -53.4 -21.1 0.0 0.0   EBIT   -19.7 -19.2 -20.3 -23.2 -53.4 -21.1 0.0 0.0   Pre-tax profit (PTP)   15.0 17.8 1.0 78.0 -183.3 30.4 0.0 0.0   Net earnings   11.7 13.9 0.8 60.9 -183.3 30.4 0.0 0.0   Pre-tax profit without non-rec. items   15.0 17.8 1.0 78.0 -183 30.4 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   912 926 927 931 748 779 595 595   Interest-bearing liabilities   0.0 0.0 0.0 0.0 2.2 2.2 0.0 0.0   Balance sheet total (assets)   926 943 941 958 766 796 595 595   Net Debt   -925 -943 -939 -958 -757 -781 -595 -595     See the entire balance sheet 1000.0 Volume  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   -19.7 -19.2 -20.3 -23.2 -53.4 -21.1 0.0 0.0   Gross profit growth   54.1% 2.3% -5.5% -14.4% -130.3% 60.5% 0.0% 0.0%   Employees   1 1 1 1 1 1 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)   926 943 941 958 766 796 595 595   Balance sheet change%   -1.8% 1.8% -0.2% 1.8% -20.0% 3.9% -25.3% 0.0%   Added value   -19.7 -19.2 -20.3 -23.2 -53.4 -21.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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 (%)   100.0% 100.0% 100.0% 100.0% 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 %   1.6% 1.9% 0.5% 8.2% -2.8% 3.9% 0.0% 0.0%   ROI %   1.7% 1.9% 0.5% 8.4% -2.8% 4.0% 0.0% 0.0%   ROE %   1.3% 1.5% 0.1% 6.5% -21.8% 4.0% 0.0% 0.0%   1000.0 Solidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Equity ratio %   98.5% 98.3% 98.6% 97.3% 97.7% 97.8% 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, %   4,699.8% 4,903.3% 4,631.0% 4,128.1% 1,417.9% 3,703.0% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.3% 0.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 14,502.4% 0.0% 0.0% 0.0%   1000.0 Liquidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Quick Ratio   68.6 58.3 69.7 36.4 42.7 46.3 0.0 0.0   Current Ratio   68.6 58.3 69.7 36.4 42.7 46.3 0.0 0.0   Cash and cash equivalent   924.7 942.5 939.2 957.8 759.7 783.6 0.0 0.0   1000.0 Capital use efficiency  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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)   0.0 256.3 243.0 216.3 107.6 259.4 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   51.1 35.6 26.3 -21.1 0.5 5.4 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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   -20 -19 -20 -23 -53 -21 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -20 -19 -20 -23 -53 -21 0 0   EBIT / employee   -20 -19 -20 -23 -53 -21 0 0   Net earnings / employee   12 14 1 61 -183 30 0 0