Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MEB SMEDIE OG OVERFLADEBEHANDLING ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading... Loading... Loading... Loading...

1000.0 Bankruptcy Risk  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   6.2% 8.3% 4.4% 3.4% 2.6% 1.8% 11.8% 11.6%   Credit score (0-100)   39 30 46 54 61 72 20 21   Credit rating   BBB BB BBB BBB BBB A BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 0.0 4.8 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   5,474 4,690 5,974 7,114 10,561 10,076 0.0 0.0   EBITDA   415 300 1,042 1,216 3,131 1,799 0.0 0.0   EBIT   247 123 884 935 2,846 1,390 0.0 0.0   Pre-tax profit (PTP)   222.8 98.5 867.6 920.2 2,827.3 1,388.1 0.0 0.0   Net earnings   166.5 82.0 687.9 735.0 2,186.0 1,088.5 0.0 0.0   Pre-tax profit without non-rec. items   223 98.5 868 920 2,827 1,388 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   573 489 825 985 733 800 0.0 0.0   Shareholders equity total   896 978 1,666 2,172 4,123 4,967 2,842 2,842   Interest-bearing liabilities   379 175 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   2,197 2,793 3,316 3,566 6,635 6,730 2,842 2,842   Net Debt   374 51.6 -882 -570 -2,226 -3,591 -2,842 -2,842     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Net sales growth   -100.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   5,474 4,690 5,974 7,114 10,561 10,076 0.0 0.0   Gross profit growth   17.9% -14.3% 27.4% 19.1% 48.4% -4.6% -100.0% 0.0%   Employees   0 13 13 14 15 18 0 0   Employee growth %   0.0% 0.0% 0.0% 7.7% 7.1% 20.0% -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)   2,197 2,793 3,316 3,566 6,635 6,730 2,842 2,842   Balance sheet change%   2.2% 27.1% 18.7% 7.5% 86.1% 1.4% -57.8% 0.0%   Added value   414.6 300.1 1,042.1 1,216.5 3,127.3 1,798.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -315 -261 178 -122 -537 -341 -800 0   Net sales trend   -1.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 5.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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 (%)   4.5% 2.6% 14.8% 13.1% 26.9% 13.8% 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 %   11.4% 5.0% 28.9% 27.3% 55.8% 21.0% 0.0% 0.0%   ROI %   18.6% 10.0% 62.0% 48.7% 90.4% 30.7% 0.0% 0.0%   ROE %   18.2% 8.8% 52.0% 38.3% 69.4% 23.9% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   40.8% 35.0% 50.2% 60.9% 62.1% 73.8% 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, %   90.2% 17.2% -84.7% -46.8% -71.1% -199.7% 0.0% 0.0%   Gearing %   42.3% 17.9% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   6.4% 9.1% 18.9% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   1.0 1.1 1.3 1.6 2.2 3.2 0.0 0.0   Current Ratio   1.3 1.3 1.5 1.9 2.3 3.4 0.0 0.0   Cash and cash equivalent   4.7 123.4 882.5 569.8 2,226.3 3,591.1 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   359.5 509.5 852.4 1,188.5 3,390.2 4,206.1 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 23 80 87 208 100 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 23 80 87 209 100 0 0   EBIT / employee   0 9 68 67 190 77 0 0   Net earnings / employee   0 6 53 53 146 60 0 0