Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MARFRESH 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% 7.1% 7.1%   Bankruptcy risk   7.1% 10.4% 2.7% 1.9% 2.7% 10.1% 12.1% 11.8%   Credit score (0-100)   35 25 60 68 59 23 20 20   Credit rating   BBB BB BBB A BBB BB BB BB   Credit limit (kDKK)   0.0 -0.0 0.0 0.7 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   2,423 2,793 6,081 6,504 5,161 3,308 0.0 0.0   EBITDA   13.9 226 3,071 1,851 887 -290 0.0 0.0   EBIT   -618 -369 2,382 1,197 194 -904 0.0 0.0   Pre-tax profit (PTP)   -872.4 -729.3 2,292.2 1,146.9 107.1 -1,071.7 0.0 0.0   Net earnings   -680.4 -568.9 1,787.8 896.4 85.8 -834.0 0.0 0.0   Pre-tax profit without non-rec. items   -872 -729 2,292 1,147 107 -1,072 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   3,137 3,259 3,289 3,107 2,680 2,186 0.0 0.0   Shareholders equity total   -89.1 -658 1,130 2,026 2,112 578 528 528   Interest-bearing liabilities   3,616 3,088 687 0.0 285 2,416 0.0 0.0   Balance sheet total (assets)   4,529 4,522 5,614 5,610 4,873 5,226 528 528   Net Debt   3,200 2,882 454 -323 -3.4 1,280 -528 -528     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   2,423 2,793 6,081 6,504 5,161 3,308 0.0 0.0   Gross profit growth   -8.1% 15.3% 117.7% 7.0% -20.6% -35.9% -100.0% 0.0%   Employees   6 5 7 11 11 9 0 0   Employee growth %   50.0% -16.7% 40.0% 57.1% 0.0% -18.2% -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)   4,529 4,522 5,614 5,610 4,873 5,226 528 528   Balance sheet change%   -1.7% -0.2% 24.2% -0.1% -13.1% 7.3% -89.9% 0.0%   Added value   13.9 225.9 3,071.1 1,851.1 848.0 -290.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -775 -473 -659 -836 -1,120 -1,108 -2,186 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -1.0 -2.0 1.0 2.0 3.0 -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 (%)   -25.5% -13.2% 39.2% 18.4% 3.7% -27.3% 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 %   -13.4% -7.5% 44.1% 21.3% 3.7% -17.9% 0.0% 0.0%   ROI %   -16.8% -10.5% 86.8% 54.5% 8.3% -32.6% 0.0% 0.0%   ROE %   -26.6% -12.6% 63.3% 56.8% 4.1% -62.0% 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 %   -1.9% -12.7% 20.1% 36.1% 43.3% 11.1% 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, %   22,955.6% 1,276.1% 14.8% -17.4% -0.4% -440.8% 0.0% 0.0%   Gearing %   -4,059.0% -469.3% 60.8% 0.0% 13.5% 417.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   7.7% 10.7% 4.8% 14.5% 60.6% 12.4% 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   0.1 0.1 0.1 0.2 0.1 0.3 0.0 0.0   Current Ratio   0.3 0.3 0.6 0.7 0.8 0.7 0.0 0.0   Cash and cash equivalent   415.9 205.8 233.2 322.7 288.6 1,136.1 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   -3,125.4 -3,706.6 -1,782.7 -905.8 -477.2 -1,550.9 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   2 45 439 168 77 -32 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   2 45 439 168 81 -32 0 0   EBIT / employee   -103 -74 340 109 18 -100 0 0   Net earnings / employee   -113 -114 255 81 8 -93 0 0