Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Malermester Katja Anskjær 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% 6.4% 6.4%   Bankruptcy risk   3.5% 4.1% 2.2% 3.1% 2.7% 3.4% 12.1% 11.8%   Credit score (0-100)   55 50 65 54 60 53 20 20   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 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   1,228 1,054 1,780 1,980 2,029 1,948 0.0 0.0   EBITDA   147 116 265 115 45.5 15.8 0.0 0.0   EBIT   96.3 64.6 209 63.7 44.3 15.8 0.0 0.0   Pre-tax profit (PTP)   96.3 64.4 209.7 59.5 42.2 19.0 0.0 0.0   Net earnings   74.1 48.9 161.8 45.0 31.9 14.0 0.0 0.0   Pre-tax profit without non-rec. items   96.3 64.4 210 59.5 42.2 19.0 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   146 111 114 62.1 55.0 55.0 0.0 0.0   Shareholders equity total   371 420 581 626 658 672 493 493   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   661 718 1,418 1,098 1,119 1,176 493 493   Net Debt   -425 -340 -998 -870 -779 -845 -493 -493     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   1,228 1,054 1,780 1,980 2,029 1,948 0.0 0.0   Gross profit growth   -17.9% -14.2% 68.9% 11.3% 2.5% -4.0% -100.0% 0.0%   Employees   4 4 5 5 6 5 0 0   Employee growth %   -33.3% 0.0% 25.0% 0.0% 20.0% -16.7% -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)   661 718 1,418 1,098 1,119 1,176 493 493   Balance sheet change%   -13.3% 8.6% 97.6% -22.6% 1.9% 5.1% -58.1% 0.0%   Added value   96.3 64.6 209.2 63.7 44.3 15.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -102 -102 -61 -103 -8 0 -55 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 3.0 4.0 5.0 5.0 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 (%)   7.8% 6.1% 11.8% 3.2% 2.2% 0.8% 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 %   13.6% 9.4% 19.7% 5.1% 4.1% 1.7% 0.0% 0.0%   ROI %   26.7% 16.3% 41.9% 10.7% 7.0% 2.8% 0.0% 0.0%   ROE %   20.6% 12.4% 32.3% 7.4% 5.0% 2.1% 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 %   56.1% 58.4% 41.0% 57.0% 58.8% 57.1% 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, %   -288.3% -294.0% -377.0% -754.1% -1,711.7% -5,333.5% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 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   1.7 2.0 1.5 2.2 2.3 2.2 0.0 0.0   Current Ratio   1.7 2.0 1.6 2.2 2.3 2.2 0.0 0.0   Cash and cash equivalent   424.7 339.7 997.9 870.1 779.4 845.1 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   198.9 296.2 461.9 558.5 603.1 618.8 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   24 16 42 13 7 3 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   37 29 53 23 8 3 0 0   EBIT / employee   24 16 42 13 7 3 0 0   Net earnings / employee   19 12 32 9 5 3 0 0