Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

ME SILKEBORG, 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   0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3%   Bankruptcy risk   1.6% 2.4% 2.2% 2.0% 1.5% 1.5% 8.3% 8.3%   Credit score (0-100)   77 65 65 68 76 75 29 29   Credit rating   A BBB BBB A A A BB BB   Credit limit (kDKK)   27.1 0.1 0.3 1.9 53.3 66.5 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   14.7 11.0 234 962 123 209 0.0 0.0   EBITDA   14.7 11.0 234 962 123 209 0.0 0.0   EBIT   -35.0 -54.6 139 888 35.9 66.0 0.0 0.0   Pre-tax profit (PTP)   1,640.2 -82.2 -420.8 855.6 2,575.5 1,623.6 0.0 0.0   Net earnings   1,641.4 -79.6 -426.8 720.7 2,562.8 1,605.8 0.0 0.0   Pre-tax profit without non-rec. items   1,640 -82.2 -421 856 2,575 1,624 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   4,567 7,188 7,231 5,314 5,318 5,247 0.0 0.0   Shareholders equity total   11,805 11,566 11,139 11,859 14,422 15,028 9,108 9,108   Interest-bearing liabilities   2,236 4,418 4,595 4,764 1,692 1,694 0.0 0.0   Balance sheet total (assets)   14,391 16,108 15,887 16,953 16,289 16,888 9,108 9,108   Net Debt   1,934 3,911 4,239 4,764 1,692 1,694 -9,108 -9,108     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   14.7 11.0 234 962 123 209 0.0 0.0   Gross profit growth   0.0% -25.0% 2,030.4% 310.3% -87.2% 70.1% -100.0% 0.0%   Employees   1 1 1 1 1 1 0 0   Employee growth %   0.0% 0.0% 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)   14,391 16,108 15,887 16,953 16,289 16,888 9,108 9,108   Balance sheet change%   13.2% 11.9% -1.4% 6.7% -3.9% 3.7% -46.1% 0.0%   Added value   14.7 11.0 234.5 962.1 110.5 209.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -99 2,555 -52 -1,992 -83 -215 -5,247 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 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 (%)   -238.5% -496.3% 59.5% 92.2% 29.2% 31.5% 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 %   12.4% -0.0% -1.5% 5.7% 15.8% 10.0% 0.0% 0.0%   ROI %   12.5% -0.0% -1.5% 5.8% 15.9% 10.0% 0.0% 0.0%   ROE %   14.8% -0.7% -3.8% 6.3% 19.5% 10.9% 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 %   82.0% 71.8% 70.1% 70.0% 88.5% 89.0% 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, %   13,180.8% 35,537.2% 1,808.0% 495.2% 1,374.4% 808.8% 0.0% 0.0%   Gearing %   18.9% 38.2% 41.3% 40.2% 11.7% 11.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.7% 2.3% 4.2% 1.8% 1.3% 2.1% 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   5.1 3.1 1.1 1.3 1.8 1.7 0.0 0.0   Current Ratio   5.1 3.1 1.1 1.3 1.8 1.7 0.0 0.0   Cash and cash equivalent   302.0 507.0 355.9 0.0 0.0 0.0 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   1,686.2 1,570.7 289.5 1,136.2 877.2 821.4 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   15 11 234 962 110 209 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   15 11 234 962 123 209 0 0   EBIT / employee   -35 -55 139 888 36 66 0 0   Net earnings / employee   1,641 -80 -427 721 2,563 1,606 0 0