Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Malermester Midtgaard ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... 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% 6.4% 6.4%   Bankruptcy risk   18.3% 14.3% 11.3% 10.2% 4.7% 32.8% 18.3% 18.1%   Credit score (0-100)   8 16 21 23 45 0 8 8   Credit rating   B BB BB BB BBB C 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   1,727 1,882 0 0 0 0 0 0   Gross profit   1,307 1,352 1,200 1,503 1,557 751 0.0 0.0   EBITDA   76.5 52.9 39.8 109 229 -210 0.0 0.0   EBIT   76.5 52.9 32.3 109 229 -210 0.0 0.0   Pre-tax profit (PTP)   66.7 48.2 27.3 108.6 230.1 -212.1 0.0 0.0   Net earnings   66.7 48.2 27.3 60.7 176.5 -212.1 0.0 0.0   Pre-tax profit without non-rec. items   66.7 48.2 27.3 109 230 -212 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   0.0 38.0 30.4 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   92.0 -66.9 -83.7 34.6 211 -119 -159 -159   Interest-bearing liabilities   -17.8 91.2 23.0 0.0 0.0 0.0 159 159   Balance sheet total (assets)   197 430 566 478 670 270 0.0 0.0   Net Debt   -101 -225 -203 -75.3 -342 -73.7 159 159     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   1,727 1,882 0 0 0 0 0 0   Net sales growth   -1.0% 9.0% -100.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   1,307 1,352 1,200 1,503 1,557 751 0.0 0.0   Gross profit growth   24.8% 3.5% -11.2% 25.2% 3.6% -51.8% -100.0% 0.0%   Employees   0 0 0 3 2 2 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% -33.3% 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)   197 430 566 478 670 270 0 0   Balance sheet change%   -45.2% 118.1% 31.7% -15.6% 40.1% -59.6% -100.0% 0.0%   Added value   76.5 52.9 32.3 109.4 229.2 -210.0 0.0 0.0   Added value %   4.4% 2.8% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 38 -15 -30 0 0 0 0   Net sales trend   -1.0 1.0 -1.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 5.0 5.0 -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 %   4.4% 2.8% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   4.4% 2.8% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   5.9% 3.9% 2.7% 7.3% 14.7% -28.0% 0.0% 0.0%   Net Earnings %   3.9% 2.6% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   3.9% 2.6% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   3.9% 2.6% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   27.6% 15.3% 5.6% 19.4% 40.4% -39.7% 0.0% 0.0%   ROI %   95.5% 64.0% 56.7% 380.0% 188.6% -198.9% 0.0% 0.0%   ROE %   85.7% 18.5% 5.5% 20.2% 143.6% -88.1% 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 %   46.6% -13.5% -12.9% 7.2% 31.5% -30.5% -100.0% -100.0%   Relative indebtedness %   6.1% 16.8% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   1.3% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   -132.5% -425.6% -510.2% -68.8% -149.2% 35.1% 0.0% 0.0%   Gearing %   -19.3% -136.3% -27.4% 0.0% 0.0% 0.0% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   390.5% 13.0% 8.8% 6.7% 0.0% 0.0% 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   1.9 1.5 0.7 1.0 1.4 0.6 0.0 0.0   Current Ratio   1.9 1.7 0.8 1.1 1.5 0.7 0.0 0.0   Cash and cash equivalent   83.6 316.5 226.3 75.3 342.0 73.7 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)   22.8 3.7 0.0 0.0 0.0 0.0 0.0 0.0   Trade creditors turnover (days)   -447.1 356.1 0.0 0.0 0.0 0.0 0.0 0.0   Current assets / Net sales %   11.4% 20.8% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   92.0 161.5 -114.0 31.6 208.1 -121.8 -79.4 -79.4   Net working capital %   5.3% 8.6% 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 0 0 36 115 -105 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 36 115 -105 0 0   EBIT / employee   0 0 0 36 115 -105 0 0   Net earnings / employee   0 0 0 20 88 -106 0 0