Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MerVib.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% 1.5% 1.5%   Bankruptcy risk   14.2% 21.4% 22.7% 15.0% 4.3% 4.6% 18.0% 18.0%   Credit score (0-100)   16 5 4 12 47 45 8 8   Credit rating   BB B B BB BBB BBB B B   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   -151 -397 2,334 6,837 12,767 21,291 0.0 0.0   EBITDA   -201 -517 -652 -280 1,233 1,134 0.0 0.0   EBIT   -201 -517 -693 -398 1,043 816 0.0 0.0   Pre-tax profit (PTP)   -206.2 -534.5 -729.6 -431.8 980.8 789.0 0.0 0.0   Net earnings   -206.2 -534.5 -729.6 -431.8 1,156.9 592.4 0.0 0.0   Pre-tax profit without non-rec. items   -206 -535 -730 -432 981 789 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   137 137 386 676 800 1,414 0.0 0.0   Shareholders equity total   3.9 -190 -519 -951 206 398 331 331   Interest-bearing liabilities   25.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   336 227 1,252 2,841 5,059 8,352 331 331   Net Debt   -84.1 -0.4 -171 -529 -1,276 -1,456 -331 -331     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   -151 -397 2,334 6,837 12,767 21,291 0.0 0.0   Gross profit growth   0.0% -162.1% 0.0% 192.9% 86.7% 66.8% -100.0% 0.0%   Employees   1 1 6 13 20 33 0 0   Employee growth %   0.0% 0.0% 500.0% 116.7% 53.8% 65.0% -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)   336 227 1,252 2,841 5,059 8,352 331 331   Balance sheet change%   1,679,930.0% -32.3% 450.7% 126.9% 78.1% 65.1% -96.0% 0.0%   Added value   -201.4 -517.4 -652.2 -280.4 1,161.0 1,134.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   137 0 207 172 -66 296 -1,414 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 1.0 2.0 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 (%)   133.1% 130.5% -29.7% -5.8% 8.2% 3.8% 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 %   -119.9% -137.4% -63.3% -14.3% 23.6% 12.2% 0.0% 0.0%   ROI %   -130.6% -149.3% -164.0% -97.4% 370.2% 262.1% 0.0% 0.0%   ROE %   -10,636.5% -462.4% -98.6% -21.1% 75.9% 196.1% 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 %   1.1% -45.5% -50.1% -55.3% 14.7% 20.4% 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, %   41.8% 0.1% 26.2% 188.7% -103.5% -128.4% 0.0% 0.0%   Gearing %   648.0% 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 %   38.8% 137.1% 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   2.1 0.0 1.3 1.4 3.3 4.0 0.0 0.0   Current Ratio   2.1 0.0 0.6 0.6 0.8 0.8 0.0 0.0   Cash and cash equivalent   109.1 0.4 171.1 529.1 1,276.1 1,456.0 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   56.5 -32.0 -534.0 -1,471.1 -924.9 -1,857.0 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   -201 -517 -109 -22 58 34 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -201 -517 -109 -22 62 34 0 0   EBIT / employee   -201 -517 -115 -31 52 25 0 0   Net earnings / employee   -206 -535 -122 -33 58 18 0 0