Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Maskinfællesskabet Egelund Olsen ApS

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   4.0% 2.1% 3.2% 3.9% 3.0% 4.0% 12.2% 12.1%   Credit score (0-100)   51 68 55 49 57 43 4 4   Credit rating   BB BBB BB BB BB BB B B   Credit limit (kDKK)   0.0 0.1 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   0 0 0 0 0 0 0 0   Gross profit   -8.9 221 231 264 67.0 22.7 0.0 0.0   EBITDA   -8.9 221 231 264 67.0 22.7 0.0 0.0   EBIT   -8.9 175 184 216 16.6 -27.8 0.0 0.0   Pre-tax profit (PTP)   230.2 164.4 177.8 204.4 47.1 42.7 0.0 0.0   Net earnings   230.2 243.8 139.0 159.1 35.9 33.2 0.0 0.0   Pre-tax profit without non-rec. items   230 164 178 204 47.1 42.7 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   0.0 419 372 336 302 252 0.0 0.0   Shareholders equity total   1,126 1,370 1,509 1,668 1,752 1,785 1,660 1,660   Interest-bearing liabilities   86.2 0.0 73.1 19.6 6.1 0.0 0.0 0.0   Balance sheet total (assets)   1,220 1,820 1,916 2,183 1,858 1,853 1,660 1,660   Net Debt   -669 -805 -478 -316 -573 -417 -1,660 -1,660     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   -8.9 221 231 264 67.0 22.7 0.0 0.0   Gross profit growth   -19.8% 0.0% 4.2% 14.5% -74.7% -66.2% -100.0% 0.0%   Employees   2 0 0 0 0 2 0 0   Employee growth %   0.0% -100.0% 0.0% 0.0% 0.0% 0.0% -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)   1,220 1,820 1,916 2,183 1,858 1,853 1,660 1,660   Balance sheet change%   -26.8% 49.1% 5.3% 13.9% -14.9% -0.3% -10.4% 0.0%   Added value   -8.9 221.5 230.9 264.3 64.6 22.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 372 -93 -84 -84 -101 -252 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 2.0 3.0 4.0 -1.0 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 (%)   100.0% 79.0% 79.9% 81.8% 24.7% -122.5% 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 %   16.1% 11.5% 10.0% 10.5% 3.0% 2.4% 0.0% 0.0%   ROI %   16.2% 13.6% 12.7% 13.2% 3.5% 2.5% 0.0% 0.0%   ROE %   22.8% 19.5% 9.7% 10.0% 2.1% 1.9% 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 %   92.3% 75.3% 78.7% 76.4% 94.3% 96.4% 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, %   7,542.1% -363.7% -207.0% -119.6% -856.1% -1,839.1% 0.0% 0.0%   Gearing %   7.7% 0.0% 4.8% 1.2% 0.4% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.4% 24.4% 24.9% 25.4% 102.6% 57.3% 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   13.0 3.1 3.8 3.6 20.4 40.5 0.0 0.0   Current Ratio   13.0 3.1 3.8 3.6 20.4 40.5 0.0 0.0   Cash and cash equivalent   755.3 805.4 551.1 335.8 579.4 416.6 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   842.1 655.7 1,124.8 1,324.2 1,467.2 1,549.2 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   -4 0 0 0 0 11 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -4 0 0 0 0 11 0 0   EBIT / employee   -4 0 0 0 0 -14 0 0   Net earnings / employee   115 0 0 0 0 17 0 0