Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Mærkelex ApS

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% 5.4% 5.4%   Bankruptcy risk   16.4% 11.0% 11.2% 8.1% 6.7% 6.4% 20.8% 20.3%   Credit score (0-100)   12 23 21 29 35 30 1 1   Credit rating   B B B B BB BB C C   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   34 51 93 78 77 100 100 100   Gross profit   24.6 27.5 61.7 60.6 51.2 55.3 0.0 0.0   EBITDA   18.5 13.2 23.8 58.4 34.4 18.0 0.0 0.0   EBIT   18.5 13.2 23.8 58.4 34.4 18.0 0.0 0.0   Pre-tax profit (PTP)   16.8 9.6 19.8 53.6 28.9 5.2 0.0 0.0   Net earnings   13.1 7.5 15.5 42.6 22.4 4.1 0.0 0.0   Pre-tax profit without non-rec. items   16.8 9.6 19.8 53.6 28.9 5.2 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 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   17.1 24.6 40.1 123 145 149 108 108   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   26.8 34.1 62.4 141 158 218 108 108   Net Debt   -26.3 -27.5 -62.0 -70.6 -86.6 -58.9 -108 -108     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   34 51 93 78 77 100 100 100   Net sales growth   278.6% 49.1% 83.2% -15.6% -1.6% 29.9% 0.0% 0.0%   Gross profit   24.6 27.5 61.7 60.6 51.2 55.3 0.0 0.0   Gross profit growth   327.8% 11.7% 124.3% -1.7% -15.6% 7.9% -100.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   27 34 62 141 158 218 108 108   Balance sheet change%   396.1% 27.5% 82.9% 125.4% 12.4% 38.0% -50.4% 0.0%   Added value   18.5 13.2 23.8 58.4 34.4 18.0 0.0 0.0   Added value %   54.5% 26.0% 25.6% 74.4% 44.5% 18.0% 0.0% 0.0%   Investments   0 0 0 36 0 66 -103 0   Net sales trend   1.0 2.0 3.0 -1.0 -2.0 1.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 5.0 5.0 5.0 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 %   54.5% 26.0% 25.6% 74.4% 44.5% 18.0% 0.0% 0.0%   EBIT %   54.5% 26.0% 25.6% 74.4% 44.5% 18.0% 0.0% 0.0%   EBIT to gross profit (%)   75.2% 47.9% 38.6% 96.3% 67.1% 32.6% 0.0% 0.0%   Net Earnings %   38.5% 14.8% 16.6% 54.4% 29.0% 4.1% 0.0% 0.0%   Profit before depreciation and extraordinary items %   38.5% 14.8% 16.6% 54.4% 29.0% 4.1% 0.0% 0.0%   Pre tax profit less extraordinaries %   49.3% 19.0% 21.3% 68.3% 37.4% 5.2% 0.0% 0.0%   ROA %   115.2% 43.2% 49.3% 57.5% 23.0% 13.6% 0.0% 0.0%   ROI %   171.6% 63.0% 73.5% 71.7% 25.7% 7.1% 0.0% 0.0%   ROE %   123.5% 36.0% 47.8% 52.4% 16.7% 2.8% 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 %   64.0% 72.2% 64.3% 87.2% 91.8% 68.4% 100.0% 100.0%   Relative indebtedness %   28.3% 18.7% 24.0% 23.0% 16.9% 68.8% 0.0% 0.0%   Relative net indebtedness %   -49.1% -35.6% -42.7% -67.1% -95.3% 10.0% -108.0% -108.0%   Net int. bear. debt to EBITDA, %   -142.1% -209.1% -260.4% -121.0% -251.8% -326.8% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 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   2.8 3.6 2.8 4.1 6.8 1.1 0.0 0.0   Current Ratio   2.8 3.6 2.8 5.8 9.3 1.7 0.0 0.0   Cash and cash equivalent   26.3 27.5 62.0 70.6 86.6 58.9 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)   4.6 47.5 1.7 0.0 7.3 17.7 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 %   78.7% 67.3% 67.2% 132.9% 157.7% 115.0% 108.0% 108.0%   Net working capital   17.1 24.6 40.1 86.2 108.6 46.2 0.0 0.0   Net working capital %   50.4% 48.6% 43.2% 109.9% 140.8% 46.2% 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 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0