Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MAX & MARTIN 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   1.9% 1.9% 1.9% 1.9% 1.9% 1.9% 1.9% 1.9%   Bankruptcy risk   1.9% 1.1% 1.2% 1.2% 1.4% 4.1% 6.7% 6.5%   Credit score (0-100)   72 86 82 81 78 48 36 37   Credit rating   A A A A A BBB BBB BBB   Credit limit (kDKK)   14.0 2,580.0 1,220.2 1,218.3 518.9 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   4,780 5,417 7,130 5,132 3,559 351 0.0 0.0   EBITDA   3,793 5,349 5,942 3,406 1,738 -473 0.0 0.0   EBIT   3,783 5,310 5,942 3,406 2,622 -1,105 0.0 0.0   Pre-tax profit (PTP)   21,209.0 9,488.0 16,230.0 7,193.0 3,704.1 -122.8 0.0 0.0   Net earnings   20,756.0 7,421.0 11,202.0 3,575.0 2,929.2 -101.3 0.0 0.0   Pre-tax profit without non-rec. items   21,209 9,488 16,230 7,193 3,704 -123 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   55,012 62,687 44,145 46,864 47,748 47,116 0.0 0.0   Shareholders equity total   51,504 58,924 44,885 48,460 51,390 51,288 50,488 50,488   Interest-bearing liabilities   26,283 26,083 28,899 35,795 34,153 36,914 0.0 0.0   Balance sheet total (assets)   92,330 95,478 82,236 90,408 97,350 99,147 50,488 50,488   Net Debt   26,127 24,822 28,726 35,324 34,074 36,914 -50,488 -50,488     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   4,780 5,417 7,130 5,132 3,559 351 0.0 0.0   Gross profit growth   168.1% 13.3% 31.6% -28.0% -30.6% -90.1% -100.0% 0.0%   Employees   1 1 1 1 3 2 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 200.0% -33.3% -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)   92,330 95,478 82,236 90,408 97,350 99,147 50,488 50,488   Balance sheet change%   223.5% 3.4% -13.9% 9.9% 7.7% 1.8% -49.1% 0.0%   Added value   3,793.0 5,349.0 5,942.0 3,406.0 2,621.8 -1,104.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   26,635 7,636 -18,542 2,719 884 -632 -47,116 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 5.0 5.0 -1.0 0.0 0.0   1000.0 Profitability  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 (%)   79.1% 98.0% 83.3% 66.4% 73.7% -314.8% 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 %   35.5% 10.5% 18.7% 8.9% 4.9% 1.2% 0.0% 0.0%   ROI %   48.7% 13.4% 23.8% 12.3% 6.0% 1.3% 0.0% 0.0%   ROE %   63.2% 13.4% 21.6% 7.7% 5.9% -0.2% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   55.8% 61.7% 54.6% 53.6% 52.8% 52.0% 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, %   688.8% 464.0% 483.4% 1,037.1% 1,961.0% -7,805.2% 0.0% 0.0%   Gearing %   51.0% 44.3% 64.4% 73.9% 66.5% 72.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.5% 1.5% 1.3% 1.5% 2.7% 3.8% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   0.1 0.5 0.6 0.6 0.5 0.5 0.0 0.0   Current Ratio   1.2 2.4 1.7 1.9 1.8 1.8 0.0 0.0   Cash and cash equivalent   156.0 1,261.0 173.0 471.0 78.8 0.0 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   7,005.0 19,068.0 16,266.0 20,365.0 22,623.6 23,008.3 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   3,793 5,349 5,942 3,406 874 -552 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   3,793 5,349 5,942 3,406 579 -236 0 0   EBIT / employee   3,783 5,310 5,942 3,406 874 -552 0 0   Net earnings / employee   20,756 7,421 11,202 3,575 976 -51 0 0