MATZ ApS

 

Quicksearch
from your own companies




Analyst: XBRLDenmark
 
Loading...

Loading...

Loading...

Loading...

 
Loading...

Bankruptcy Risk 
2018
2018/12
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
Bankruptcy risk for industry  1.5% 1.5% 1.5% 1.5% 1.5%  
Bankruptcy risk  12.1% 16.7% 16.9% 25.1% 14.8%  
Credit score (0-100)  21 11 10 2 13  
Credit rating  BB BB BB B BB  
Credit limit (kDKK)  0.0 0.0 0.0 0.0 0.0  

How are these values calculated?
 
View the automatically generated explanation of bankruptcy risk

Income statement (kDKK) 
2018
2018/12
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12

Net sales  0 0 0 0 0  
Gross profit  1,362 1,623 1,475 1,371 1,711  
EBITDA  107 -51.4 -11.3 -95.3 -32.5  
EBIT  71.9 -85.5 -47.3 -117 -32.5  
Pre-tax profit (PTP)  40.0 -99.2 -53.6 -124.5 -78.8  
Net earnings  27.7 -77.8 -43.0 -97.6 -70.4  
Pre-tax profit without non-rec. items  40.0 -99.2 -53.6 -125 -78.8  

 
See the entire income statement

Balance sheet (kDKK) 
2018
2018/12
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12

Tangible assets total  92.2 58.0 22.0 0.0 0.0  
Shareholders equity total  -8.7 -86.5 -130 -227 -298  
Interest-bearing liabilities  123 36.8 36.8 12.4 12.4  
Balance sheet total (assets)  511 511 780 958 451  

Net Debt  77.2 -2.4 -231 -117 -70.6  
 
See the entire balance sheet

Volume 
2018
2018/12
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12

Net sales  0 0 0 0 0  
Net sales growth  0.0% 0.0% 0.0% 0.0% 0.0%  
Gross profit  1,362 1,623 1,475 1,371 1,711  
Gross profit growth  -4.3% 19.1% -9.1% -7.0% 24.8%  
Employees  4 5 5 4 3  
Employee growth %  11.7% 25.0% 0.0% -20.0% -25.0%  
Employee expenses  0.0 0.0 0.0 0.0 0.0  
Balance sheet total (assets)  511 511 780 958 451  
Balance sheet change%  27.3% 0.1% 52.6% 22.8% -52.9%  
Added value  106.8 -51.4 -11.3 -81.3 -32.5  
Added value %  0.0% 0.0% 0.0% 0.0% 0.0%  
Investments  -22 -68 -72 -44 0  

Net sales trend  0.0 0.0 0.0 0.0 0.0  
EBIT trend  1.0 -1.0 -2.0 -3.0 -4.0  

Profitability 
2018
2018/12
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
EBITDA %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT to gross profit (%)  5.3% -5.3% -3.2% -8.6% -1.9%  
Net Earnings %  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%  
Pre tax profit less extraordinaries %  0.0% 0.0% 0.0% 0.0% 0.0%  
ROA %  15.0% -15.3% -6.3% -11.2% -3.4%  
ROI %  63.7% -97.6% -128.4% -368.7% -121.3%  
ROE %  6.1% -15.2% -6.7% -11.2% -10.0%  

Solidity 
2018
2018/12
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
Equity ratio %  -1.7% -14.5% -14.2% -19.2% -39.7%  
Relative indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Relative net indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net int. bear. debt to EBITDA, %  72.3% 4.6% 2,050.3% 122.7% 217.1%  
Gearing %  -1,414.4% -42.6% -28.4% -5.4% -4.2%  
Net interest  0 0 0 0 0  
Financing costs %  34.4% 17.1% 17.2% 29.5% 374.3%  

Liquidity 
2018
2018/12
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
Quick Ratio  0.3 0.3 0.6 0.6 0.3  
Current Ratio  0.7 0.6 0.7 0.7 0.5  
Cash and cash equivalent  45.6 39.2 267.7 129.3 83.0  

Capital use efficiency 
2018
2018/12
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
Trade debtors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Trade creditors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Current assets / Net sales %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net working capital  -167.2 -226.5 -233.5 -294.6 -365.1  
Net working capital %  0.0% 0.0% 0.0% 0.0% 0.0%  

Employee efficiency 
2018
2018/12
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
Net sales / employee  0 0 0 0 0  
Added value / employee  27 -10 -2 -20 -11  
Employee expenses / employee  0 0 0 0 0  
EBITDA / employee  27 -10 -2 -24 -11  
EBIT / employee  18 -17 -9 -29 -11  
Net earnings / employee  7 -16 -9 -24 -23