Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

V. MEYER A/S Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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% 2.1% 2.1%   Bankruptcy risk   1.6% 1.8% 0.9% 1.6% 1.3% 1.4% 8.3% 8.1%   Credit score (0-100)   77 73 88 73 80 77 30 30   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   18.6 4.6 1,078.1 31.9 278.7 142.6 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   0 0 0 0 0 0 0 0   Gross profit   10,430 10,346 17,744 19,099 23,974 20,165 0.0 0.0   EBITDA   2,574 2,457 7,675 8,656 9,368 6,900 0.0 0.0   EBIT   2,305 2,357 7,590 8,581 9,334 6,864 0.0 0.0   Pre-tax profit (PTP)   1,575.3 1,592.7 6,784.4 8,194.3 8,909.3 6,580.3 0.0 0.0   Net earnings   1,199.4 1,198.4 5,257.7 6,359.4 6,902.7 5,079.8 0.0 0.0   Pre-tax profit without non-rec. items   1,575 1,593 6,784 8,194 8,909 6,580 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   702 227 140 79.7 45.0 53.2 0.0 0.0   Shareholders equity total   1,699 1,698 5,758 6,859 7,403 5,580 5,080 5,080   Interest-bearing liabilities   10,040 10,243 12,118 14,935 18,891 13,763 0.0 0.0   Balance sheet total (assets)   18,244 17,428 24,583 31,990 37,751 27,706 5,080 5,080   Net Debt   3,249 5,946 5,979 12,390 11,078 9,276 -5,080 -5,080     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   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   10,430 10,346 17,744 19,099 23,974 20,165 0.0 0.0   Gross profit growth   -11.8% -0.8% 71.5% 7.6% 25.5% -15.9% -100.0% 0.0%   Employees   12 12 12 12 14 13 0 0   Employee growth %   -14.3% 0.0% 0.0% 0.0% 16.7% -7.1% -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)   18,244 17,428 24,583 31,990 37,751 27,706 5,080 5,080   Balance sheet change%   13.6% -4.5% 41.1% 30.1% 18.0% -26.6% -81.7% 0.0%   Added value   2,574.4 2,457.2 7,675.5 8,656.2 9,409.1 6,899.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -540 -576 -173 -135 -69 -28 -53 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 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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 (%)   22.1% 22.8% 42.8% 44.9% 38.9% 34.0% 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 %   13.4% 13.2% 36.1% 30.3% 26.8% 21.6% 0.0% 0.0%   ROI %   21.0% 19.6% 50.2% 43.1% 38.8% 30.8% 0.0% 0.0%   ROE %   62.3% 70.5% 141.0% 100.8% 96.8% 78.3% 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 %   9.3% 9.7% 23.4% 21.4% 19.6% 20.1% 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, %   126.2% 242.0% 77.9% 143.1% 118.3% 134.4% 0.0% 0.0%   Gearing %   590.8% 603.1% 210.5% 217.7% 255.2% 246.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   8.1% 7.5% 7.2% 2.9% 2.6% 2.9% 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   0.7 0.8 1.0 1.0 0.9 1.0 0.0 0.0   Current Ratio   1.1 1.1 1.3 1.3 1.2 1.3 0.0 0.0   Cash and cash equivalent   6,790.7 4,296.7 6,138.7 2,545.3 7,812.7 4,487.5 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)   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   1,049.1 1,810.0 5,696.9 6,844.1 7,410.5 5,593.0 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 2018/12 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   215 205 640 721 672 531 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   215 205 640 721 669 531 0 0   EBIT / employee   192 196 632 715 667 528 0 0   Net earnings / employee   100 100 438 530 493 391 0 0