Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MEJDAHLS BAGERI A/S

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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

1000.0 Bankruptcy Risk  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   2.0% 1.8% 3.6% 3.2% 4.5% 4.2% 14.7% 14.4%   Credit score (0-100)   71 73 54 57 46 47 13 14   Credit rating   BBB BBB BB BB BB BB B B   Credit limit (kDKK)   0.3 0.9 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)  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   3,558 3,697 3,540 3,631 3,400 3,422 0.0 0.0   EBITDA   464 520 258 276 137 177 0.0 0.0   EBIT   288 301 21.3 21.1 -76.8 24.1 0.0 0.0   Pre-tax profit (PTP)   263.6 286.4 11.9 5.0 -82.1 15.7 0.0 0.0   Net earnings   177.2 221.4 7.4 3.3 -66.0 11.3 0.0 0.0   Pre-tax profit without non-rec. items   264 286 11.9 5.0 -82.1 15.7 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Tangible assets total   946 815 800 731 588 528 0.0 0.0   Shareholders equity total   965 1,086 944 947 881 892 392 392   Interest-bearing liabilities   1,116 734 625 815 357 699 0.0 0.0   Balance sheet total (assets)   2,624 2,513 2,213 2,359 2,278 2,227 392 392   Net Debt   1,102 718 608 792 342 674 -392 -392     See the entire balance sheet 1000.0 Volume  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e 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   3,558 3,697 3,540 3,631 3,400 3,422 0.0 0.0   Gross profit growth   0.0% 3.9% -4.2% 2.5% -6.3% 0.6% -100.0% 0.0%   Employees   10 9 9 9 9 8 0 0   Employee growth %   0.0% -5.3% 0.0% 0.0% 0.0% -11.1% -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)   2,624 2,513 2,213 2,359 2,278 2,227 392 392   Balance sheet change%   0.0% -4.2% -11.9% 6.6% -3.4% -2.3% -82.4% 0.0%   Added value   287.9 300.6 21.3 21.1 -76.8 24.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   770 -351 -252 -323 -357 -213 -528 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 3.0 4.0 -1.0 1.0 0.0 0.0   1000.0 Profitability  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e 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 (%)   8.1% 8.1% 0.6% 0.6% -2.3% 0.7% 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 %   12.4% 13.2% 2.4% 2.5% -1.7% 2.9% 0.0% 0.0%   ROI %   15.3% 17.0% 3.3% 3.4% -2.6% 4.6% 0.0% 0.0%   ROE %   18.4% 21.6% 0.7% 0.4% -7.2% 1.3% 0.0% 0.0%   1000.0 Solidity  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Equity ratio %   36.8% 43.2% 42.6% 40.2% 38.7% 40.1% 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, %   237.3% 138.2% 235.2% 286.9% 250.0% 380.0% 0.0% 0.0%   Gearing %   115.7% 67.6% 66.2% 86.1% 40.6% 78.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   11.1% 5.8% 6.7% 7.3% 7.4% 9.2% 0.0% 0.0%   1000.0 Liquidity  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Quick Ratio   0.9 1.0 0.8 0.8 0.8 0.9 0.0 0.0   Current Ratio   1.1 1.2 1.0 1.1 1.0 1.0 0.0 0.0   Cash and cash equivalent   13.8 16.1 17.2 23.4 15.5 24.7 0.0 0.0   1000.0 Capital use efficiency  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e 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   65.4 219.9 -29.2 77.9 49.8 14.6 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  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   30 33 2 2 -9 3 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   49 58 29 31 15 22 0 0   EBIT / employee   30 33 2 2 -9 3 0 0   Net earnings / employee   19 25 1 0 -7 1 0 0