Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MARKERSEN HOLDING 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  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% 1.5% 2.1%   Bankruptcy risk   1.8% 1.0% 1.6% 1.8% 1.7% 1.0% 8.4% 6.5%   Credit score (0-100)   74 87 75 70 73 84 29 37   Credit rating   A A A A A A BB BBB   Credit limit (kDKK)   6.8 534.5 30.4 6.1 14.5 574.9 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   456 648 401 348 310 501 0.0 0.0   EBITDA   456 648 400 348 310 501 0.0 0.0   EBIT   362 545 274 214 177 380 0.0 0.0   Pre-tax profit (PTP)   -370.1 801.3 376.2 393.3 -453.3 720.7 0.0 0.0   Net earnings   -265.6 616.4 212.7 333.7 -377.5 322.1 0.0 0.0   Pre-tax profit without non-rec. items   -370 801 376 393 -453 721 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   9,264 12,598 10,576 10,528 10,396 8,415 0.0 0.0   Shareholders equity total   9,993 10,501 10,603 10,824 10,447 10,769 10,644 10,644   Interest-bearing liabilities   600 568 535 503 3,341 2,842 0.0 0.0   Balance sheet total (assets)   12,047 13,626 14,038 15,470 14,129 14,318 10,644 10,644   Net Debt   -2,057 -420 -2,877 -4,415 -353 -3,033 -10,644 -10,644     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   456 648 401 348 310 501 0.0 0.0   Gross profit growth   -12.1% 42.2% -38.2% -13.2% -10.9% 61.6% -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)   12,047 13,626 14,038 15,470 14,129 14,318 10,644 10,644   Balance sheet change%   -2.0% 13.1% 3.0% 10.2% -8.7% 1.3% -25.7% 0.0%   Added value   456.1 648.3 399.9 348.0 311.3 500.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   25 3,230 -2,147 -182 -266 -2,101 -8,415 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 (%)   79.3% 84.1% 68.5% 61.5% 57.2% 75.9% 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 %   4.0% 6.6% 3.1% 8.0% 1.6% 9.1% 0.0% 0.0%   ROI %   4.5% 7.8% 3.9% 10.4% 1.9% 9.2% 0.0% 0.0%   ROE %   -2.6% 6.0% 2.0% 3.1% -3.5% 3.0% 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 %   82.9% 77.1% 75.5% 70.0% 73.9% 75.2% 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, %   -451.1% -64.9% -719.5% -1,268.7% -113.8% -605.6% 0.0% 0.0%   Gearing %   6.0% 5.4% 5.0% 4.6% 32.0% 26.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   142.1% 8.9% 10.7% 151.5% 36.0% 18.4% 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 0.4 1.3 1.2 1.2 2.2 0.0 0.0   Current Ratio   1.9 0.4 1.3 1.2 1.2 2.2 0.0 0.0   Cash and cash equivalent   2,657.3 988.1 3,412.0 4,917.8 3,694.1 5,874.6 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   -1,179.9 -2,239.3 -1,079.8 -3,089.4 -2,822.0 -2,270.9 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   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