Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MARKMAN TELEMARKETING A/S 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   2.7% 2.7% 2.7% 2.7% 2.7% 2.7% 2.7% 2.7%   Bankruptcy risk   5.6% 9.8% 4.7% 6.9% 3.6% 2.6% 16.3% 16.3%   Credit score (0-100)   42 26 45 33 52 61 11 11   Credit rating   BBB BB BBB BBB BBB BBB BB BB   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   10,879 10,924 10,331 12,841 15,663 19,011 0.0 0.0   EBITDA   881 1,126 754 1,530 2,590 3,374 0.0 0.0   EBIT   749 986 623 1,409 2,434 3,198 0.0 0.0   Pre-tax profit (PTP)   748.7 986.2 610.1 1,386.2 2,408.9 3,197.5 0.0 0.0   Net earnings   582.0 769.0 475.8 1,080.0 1,864.9 2,483.0 0.0 0.0   Pre-tax profit without non-rec. items   749 986 610 1,386 2,409 3,198 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   232 158 154 177 249 306 0.0 0.0   Shareholders equity total   1,082 504 980 1,211 2,365 2,983 0.0 0.0   Interest-bearing liabilities   21.5 22.2 37.2 67.3 55.6 64.4 0.0 0.0   Balance sheet total (assets)   3,493 2,563 5,115 4,560 5,040 6,345 0.0 0.0   Net Debt   -1,541 -617 -2,371 -1,565 -2,258 -2,344 0.0 0.0     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   10,879 10,924 10,331 12,841 15,663 19,011 0.0 0.0   Gross profit growth   13.6% 0.4% -5.4% 24.3% 22.0% 21.4% -100.0% 0.0%   Employees   32 30 29 29 35 41 0 0   Employee growth %   10.3% -6.3% -3.3% 0.0% 20.7% 17.1% -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)   3,493 2,563 5,115 4,560 5,040 6,345 0 0   Balance sheet change%   14.1% -26.6% 99.6% -10.8% 10.5% 25.9% -100.0% 0.0%   Added value   881.4 1,126.2 753.8 1,530.5 2,556.1 3,373.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -175 -214 -134 -99 -84 -119 -306 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 2018/12 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 (%)   6.9% 9.0% 6.0% 11.0% 15.5% 16.8% 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 %   22.8% 32.6% 16.2% 29.1% 50.7% 56.3% 0.0% 0.0%   ROI %   69.9% 119.0% 53.8% 82.3% 118.7% 112.4% 0.0% 0.0%   ROE %   56.8% 97.0% 64.1% 98.6% 104.3% 92.9% 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 %   31.0% 19.7% 19.2% 26.6% 46.9% 47.0% 0.0% 0.0%   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, %   -174.9% -54.8% -314.5% -102.3% -87.2% -69.5% 0.0% 0.0%   Gearing %   2.0% 4.4% 3.8% 5.6% 2.4% 2.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.3% 43.0% 43.5% 41.6% 11.1% 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   1.3 1.1 1.4 1.5 1.8 1.9 0.0 0.0   Current Ratio   1.3 1.1 1.4 1.5 1.8 1.9 0.0 0.0   Cash and cash equivalent   1,562.8 639.5 2,407.7 1,632.3 2,313.4 2,408.6 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   771.0 280.4 1,517.9 1,349.8 2,062.7 2,819.7 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   28 38 26 53 73 82 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   28 38 26 53 74 82 0 0   EBIT / employee   23 33 21 49 70 78 0 0   Net earnings / employee   18 26 16 37 53 61 0 0