ENTREPRISEMALEREN A/S

 

Quicksearch
from your own companies




Analyst: XBRLDenmark
 
Loading...

Loading...

Loading...

Loading...

 
Loading...

Bankruptcy Risk 
2019
2020/4
2020
2021/4
2021
2022/4
2022
2023/4
2023
2023/12
Bankruptcy risk for industry  1.5% 1.5% 1.5% 1.5% 1.5%  
Bankruptcy risk  8.0% 1.8% 2.2% 1.1% 9.1%  
Credit score (0-100)  32 71 64 83 26  
Credit rating  BB A BBB A BB  
Credit limit (kDKK)  0.0 2.9 0.1 291.6 -0.0  

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

Income statement (kDKK) 
2019
2020/4
2020
2021/4
2021
2022/4
2022
2023/4
2023
2023/12

Net sales  0 0 0 0 0  
Gross profit  7,149 5,437 4,736 12,330 2,124  
EBITDA  -6,125 2,346 1,366 3,375 -2,477  
EBIT  -6,125 2,346 1,366 3,338 -2,506  
Pre-tax profit (PTP)  3,946.1 2,198.1 1,244.9 3,216.0 -2,552.8  
Net earnings  3,072.4 1,711.7 968.1 2,502.0 -1,993.9  
Pre-tax profit without non-rec. items  -6,195 2,198 1,245 3,216 -2,553  

 
See the entire income statement

Balance sheet (kDKK) 
2019
2020/4
2020
2021/4
2021
2022/4
2022
2023/4
2023
2023/12

Tangible assets total  148 107 107 104 74.5  
Shareholders equity total  4,078 2,720 1,988 3,530 -464  
Interest-bearing liabilities  0.0 0.0 0.0 0.0 5,372  
Balance sheet total (assets)  10,576 8,885 6,785 7,532 6,487  

Net Debt  -3,397 -4,307 -1,413 -3,370 5,372  
 
See the entire balance sheet

Volume 
2019
2020/4
2020
2021/4
2021
2022/4
2022
2023/4
2023
2023/12

Net sales  0 0 0 0 0  
Net sales growth  0.0% 0.0% 0.0% 0.0% 0.0%  
Gross profit  7,149 5,437 4,736 12,330 2,124  
Gross profit growth  33.8% -23.9% -12.9% 160.3% -82.8%  
Employees  27 27 27 24 18  
Employee growth %  0.0% 0.0% 0.0% -11.1% -25.0%  
Employee expenses  -10,140.6 -10,725.7 -10,471.6 0.0 0.0  
Balance sheet total (assets)  10,576 8,885 6,785 7,532 6,487  
Balance sheet change%  27.1% -16.0% -23.6% 11.0% -13.9%  
Added value  4,015.8 13,072.2 11,837.0 3,337.7 -2,476.6  
Added value %  0.0% 0.0% 0.0% 0.0% 0.0%  
Investments  124 -40 -1 -40 -58  

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

Profitability 
2019
2020/4
2020
2021/4
2021
2022/4
2022
2023/4
2023
2023/12
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 (%)  -85.7% 43.2% 28.8% 27.1% -118.0%  
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 %  -64.7% 24.1% 17.4% 46.6% -34.4%  
ROI %  -157.3% 63.5% 58.0% 121.0% -56.0%  
ROE %  85.6% 50.4% 41.1% 90.7% -39.8%  

Solidity 
2019
2020/4
2020
2021/4
2021
2022/4
2022
2023/4
2023
2023/12
Equity ratio %  38.6% 30.6% 29.3% 46.9% -6.7%  
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, %  55.5% -183.6% -103.5% -99.9% -216.9%  
Gearing %  0.0% 0.0% 0.0% 0.0% -1,158.3%  
Net interest  0 0 0 0 0  
Financing costs %  0.0% 0.0% 0.0% 0.0% 2.3%  

Liquidity 
2019
2020/4
2020
2021/4
2021
2022/4
2022
2023/4
2023
2023/12
Quick Ratio  1.8 1.4 1.4 1.9 0.9  
Current Ratio  1.8 1.4 1.4 1.9 0.9  
Cash and cash equivalent  3,396.8 4,307.3 1,413.3 3,369.8 0.0  

Capital use efficiency 
2019
2020/4
2020
2021/4
2021
2022/4
2022
2023/4
2023
2023/12
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  4,528.2 2,612.6 1,881.4 3,426.5 -538.3  
Net working capital %  0.0% 0.0% 0.0% 0.0% 0.0%  

Employee efficiency 
2019
2020/4
2020
2021/4
2021
2022/4
2022
2023/4
2023
2023/12
Net sales / employee  0 0 0 0 0  
Added value / employee  149 484 438 139 -138  
Employee expenses / employee  -376 -397 -388 0 0  
EBITDA / employee  -227 87 51 141 -138  
EBIT / employee  -227 87 51 139 -139  
Net earnings / employee  114 63 36 104 -111