Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MAINTEC 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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   2.0% 2.3% 2.3% 1.3% 1.3% 1.1% 8.4% 8.4%   Credit score (0-100)   70 66 65 79 81 83 29 29   Credit rating   A BBB BBB A A A BB BB   Credit limit (kDKK)   1.2 0.1 0.3 234.1 342.3 992.6 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   300 -128 -139 -46.6 -44.2 -54.6 0.0 0.0   EBITDA   -83.0 -103 -204 -115 -109 -119 0.0 0.0   EBIT   -97.7 -130 -216 -122 -111 -119 0.0 0.0   Pre-tax profit (PTP)   1,108.8 167.4 6,944.2 1,600.3 1,738.3 4,053.5 0.0 0.0   Net earnings   1,122.6 247.5 6,937.1 1,491.3 1,799.3 3,888.7 0.0 0.0   Pre-tax profit without non-rec. items   1,109 167 6,944 1,600 1,738 4,054 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Tangible assets total   32.5 20.3 8.1 1.6 0.0 0.0 0.0 0.0   Shareholders equity total   9,134 9,274 16,093 17,464 19,063 22,752 17,842 17,842   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   9,493 9,393 16,124 17,586 19,318 23,980 17,842 17,842   Net Debt   -892 -1,005 -1,414 -1,719 -1,875 -11,445 -17,842 -17,842     See the entire balance sheet 1000.0 Volume  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   300 -128 -139 -46.6 -44.2 -54.6 0.0 0.0   Gross profit growth   -52.1% 0.0% -8.5% 66.5% 5.1% -23.4% 0.0% 0.0%   Employees   2 1 2 2 2 2 0 0   Employee growth %   0.0% -50.0% 100.0% 0.0% 0.0% 0.0% -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)   9,493 9,393 16,124 17,586 19,318 23,980 17,842 17,842   Balance sheet change%   12.7% -1.0% 71.7% 9.1% 9.8% 24.1% -25.6% 0.0%   Added value   -83.0 -102.8 -204.2 -115.0 -104.0 -119.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -29 -39 -24 -13 -3 0 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -2.0 -3.0 -4.0 -5.0 -5.0 -5.0 0.0 0.0   1000.0 Profitability  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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 (%)   -32.5% 101.4% 155.5% 261.0% 250.2% 218.4% 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 %   15.4% 3.2% 54.9% 9.7% 12.2% 20.1% 0.0% 0.0%   ROI %   16.0% 3.2% 55.2% 9.7% 12.4% 20.8% 0.0% 0.0%   ROE %   13.0% 2.7% 54.7% 8.9% 9.9% 18.6% 0.0% 0.0%   1000.0 Solidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Equity ratio %   96.2% 98.7% 99.8% 99.3% 98.7% 94.9% 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, %   1,074.8% 977.1% 692.5% 1,494.5% 1,721.5% 9,608.3% 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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Quick Ratio   3.2 78.6 434.6 565.2 667.1 53.0 0.0 0.0   Current Ratio   3.2 78.6 434.6 565.2 667.1 53.0 0.0 0.0   Cash and cash equivalent   892.0 1,004.9 1,413.8 1,718.6 1,875.2 11,444.6 0.0 0.0   1000.0 Capital use efficiency  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   456.7 732.2 8,189.8 8,253.1 8,581.6 1,982.6 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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   -41 -103 -102 -57 -52 -60 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -41 -103 -102 -57 -54 -60 0 0   EBIT / employee   -49 -130 -108 -61 -55 -60 0 0   Net earnings / employee   561 248 3,469 746 900 1,944 0 0