Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MARTENS-ANDERSON 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 2021/12 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   5.5% 5.5% 5.5% 5.5% 5.5% 5.5% 5.5% 5.5%   Bankruptcy risk   6.1% 5.8% 3.5% 3.2% 2.6% 2.6% 9.9% 9.7%   Credit score (0-100)   40 41 53 54 61 60 25 26   Credit rating   BBB BBB BBB BBB BBB BBB BB BB   Credit limit (kDKK)   0.0 0.0 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 2019/6 2019 2020/6 2020 2021/6 2021 2021/12 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   1,437 1,583 2,010 2,026 2,026 1,885 0.0 0.0   EBITDA   -73.8 -8.7 530 399 399 232 0.0 0.0   EBIT   -165 -91.6 508 399 399 214 0.0 0.0   Pre-tax profit (PTP)   -180.5 -95.9 499.3 405.5 405.5 229.2 0.0 0.0   Net earnings   -180.5 -95.9 469.7 303.5 303.5 174.2 0.0 0.0   Pre-tax profit without non-rec. items   -181 -95.9 499 407 406 229 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2021/12 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   105 22.5 0.0 0.0 0.0 79.2 0.0 0.0   Shareholders equity total   784 688 1,158 1,742 1,742 1,766 1,491 1,491   Interest-bearing liabilities   39.4 42.9 45.8 45.2 45.2 44.6 0.0 0.0   Balance sheet total (assets)   1,348 1,465 1,910 2,389 2,389 2,257 1,491 1,491   Net Debt   -838 -1,192 -1,681 -1,604 -1,604 -1,232 -1,491 -1,491     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2021/12 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   1,437 1,583 2,010 2,026 2,026 1,885 0.0 0.0   Gross profit growth   1.0% 10.1% 27.0% 0.8% 0.0% -7.0% -100.0% 0.0%   Employees   5 5 4 4 4 4 0 0   Employee growth %   0.0% 0.0% -20.0% 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)   1,348 1,465 1,910 2,389 2,389 2,257 1,491 1,491   Balance sheet change%   -11.2% 8.7% 30.4% 25.1% 0.0% -5.5% -33.9% 0.0%   Added value   -73.8 -8.7 530.5 399.4 399.4 232.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -182 -166 -45 0 0 61 -79 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 1.0 2.0 3.0 4.0 0.0 0.0   1000.0 Profitability  2018 2019/6 2019 2020/6 2020 2021/6 2021 2021/12 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 (%)   -11.5% -5.8% 25.3% 19.7% 19.7% 11.3% 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 %   -10.8% -6.5% 30.1% 19.1% 17.1% 9.9% 0.0% 0.0%   ROI %   -19.3% -11.8% 52.5% 27.4% 22.8% 12.7% 0.0% 0.0%   ROE %   -20.6% -13.0% 50.9% 20.9% 17.4% 9.9% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2021/12 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   60.9% 47.0% 60.6% 72.9% 72.9% 78.2% 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, %   1,135.5% 13,648.6% -316.9% -401.5% -401.5% -530.9% 0.0% 0.0%   Gearing %   5.0% 6.2% 4.0% 2.6% 2.6% 2.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   17.2% 10.3% 19.7% 6.2% 6.3% 0.0% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2021/12 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   2.0 1.7 2.3 3.4 3.4 4.1 0.0 0.0   Current Ratio   2.0 1.7 2.4 3.5 3.5 4.2 0.0 0.0   Cash and cash equivalent   877.0 1,235.0 1,726.8 1,648.8 1,648.8 1,276.2 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2021/12 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   580.7 569.9 1,061.3 1,635.8 1,635.8 1,570.1 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 2021/12 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   -15 -2 133 100 100 58 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -15 -2 133 100 100 58 0 0   EBIT / employee   -33 -18 127 100 100 53 0 0   Net earnings / employee   -36 -19 117 76 76 44 0 0