Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MALERMESTER CARSTEN OLSEN 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  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 6.4%   Bankruptcy risk   1.7% 3.9% 2.7% 3.0% 4.6% 3.8% 14.9% 11.8%   Credit score (0-100)   75 52 62 57 45 50 13 20   Credit rating   A BBB BBB BBB BBB BBB BB BB   Credit limit (kDKK)   3.6 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)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   3,833 2,017 1,695 1,490 1,343 887 0.0 0.0   EBITDA   1,465 45.1 126 154 21.0 126 0.0 0.0   EBIT   1,380 -7.8 100 90.4 -35.0 79.0 0.0 0.0   Pre-tax profit (PTP)   1,377.4 -12.3 98.9 89.7 -40.3 75.1 0.0 0.0   Net earnings   1,067.2 -12.3 89.4 69.6 -33.5 56.4 0.0 0.0   Pre-tax profit without non-rec. items   1,377 -12.3 98.9 89.7 -40.3 75.1 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Tangible assets total   117 63.6 247 183 127 80.1 0.0 0.0   Shareholders equity total   1,527 515 604 674 640 697 517 517   Interest-bearing liabilities   43.1 356 0.0 0.0 20.6 13.8 0.0 0.0   Balance sheet total (assets)   2,539 1,270 855 1,161 929 907 517 517   Net Debt   -1,312 -734 -401 -706 -570 -640 -517 -517     See the entire balance sheet 1000.0 Volume  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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   3,833 2,017 1,695 1,490 1,343 887 0.0 0.0   Gross profit growth   18.8% -47.4% -16.0% -12.1% -9.8% -34.0% -100.0% 0.0%   Employees   6 5 4 3 3 2 0 0   Employee growth %   -14.3% -16.7% -20.0% -25.0% 0.0% -33.3% -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)   2,539 1,270 855 1,161 929 907 517 517   Balance sheet change%   11.9% -50.0% -32.6% 35.8% -20.0% -2.3% -43.1% 0.0%   Added value   1,379.5 -7.8 100.2 90.4 -35.0 79.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -119 -106 158 -128 -112 -94 -80 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 -1.0 1.0 2.0 -1.0 1.0 0.0 0.0   1000.0 Profitability  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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 (%)   36.0% -0.4% 5.9% 6.1% -2.6% 8.9% 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 %   57.4% -0.4% 9.4% 9.0% -3.3% 8.6% 0.0% 0.0%   ROI %   97.5% -0.6% 13.5% 14.0% -5.2% 11.5% 0.0% 0.0%   ROE %   76.6% -1.2% 16.0% 10.9% -5.1% 8.4% 0.0% 0.0%   1000.0 Solidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Equity ratio %   60.1% 40.5% 70.6% 58.0% 68.9% 76.7% 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, %   -89.6% -1,626.3% -318.5% -457.6% -2,709.9% -507.6% 0.0% 0.0%   Gearing %   2.8% 69.2% 0.0% 0.0% 3.2% 2.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   9.8% 2.3% 0.8% 0.0% 51.7% 22.9% 0.0% 0.0%   1000.0 Liquidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Quick Ratio   2.4 1.6 2.4 2.0 2.7 3.9 0.0 0.0   Current Ratio   2.4 1.6 2.5 2.0 2.7 3.9 0.0 0.0   Cash and cash equivalent   1,355.5 1,090.0 400.5 705.9 590.7 653.6 0.0 0.0   1000.0 Capital use efficiency  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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   1,392.8 433.4 350.1 472.8 495.4 604.1 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  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   230 -2 25 30 -12 40 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   244 9 31 51 7 63 0 0   EBIT / employee   230 -2 25 30 -12 40 0 0   Net earnings / employee   178 -2 22 23 -11 28 0 0