Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

M-AD 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3%   Bankruptcy risk   2.0% 2.6% 1.5% 1.7% 2.9% 2.3% 9.0% 9.0%   Credit score (0-100)   70 61 75 73 57 64 27 27   Credit rating   A BBB A A BBB BBB BB BB   Credit limit (kDKK)   0.4 0.0 17.2 5.3 0.0 0.1 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   1,630 1,623 1,636 1,667 1,851 1,859 0.0 0.0   EBITDA   1,630 1,623 1,636 1,667 1,851 1,859 0.0 0.0   EBIT   1,178 1,171 1,184 1,214 1,399 1,407 0.0 0.0   Pre-tax profit (PTP)   582.6 241.8 920.6 727.2 1,041.7 1,109.2 0.0 0.0   Net earnings   454.4 185.9 718.1 565.7 811.9 864.1 0.0 0.0   Pre-tax profit without non-rec. items   583 242 921 727 1,042 1,109 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   16,827 16,375 15,923 15,471 15,019 14,567 0.0 0.0   Shareholders equity total   1,477 1,663 2,381 2,947 3,759 4,623 4,573 4,573   Interest-bearing liabilities   7,859 7,597 6,818 6,038 5,258 4,479 0.0 0.0   Balance sheet total (assets)   16,938 17,527 17,432 17,536 16,077 16,544 4,573 4,573   Net Debt   7,749 6,579 5,501 4,014 4,200 2,719 -4,573 -4,573     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   1,630 1,623 1,636 1,667 1,851 1,859 0.0 0.0   Gross profit growth   2.3% -0.4% 0.8% 1.9% 11.1% 0.4% -100.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   16,938 17,527 17,432 17,536 16,077 16,544 4,573 4,573   Balance sheet change%   -2.4% 3.5% -0.5% 0.6% -8.3% 2.9% -72.4% 0.0%   Added value   1,630.2 1,623.1 1,635.7 1,666.6 1,851.1 1,858.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -904 -904 -904 -904 -904 -904 -14,567 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   4.0 5.0 5.0 5.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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 (%)   72.3% 72.1% 72.4% 72.9% 75.6% 75.7% 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 %   6.9% 6.8% 6.8% 6.9% 8.4% 8.7% 0.0% 0.0%   ROI %   7.3% 7.3% 7.3% 7.3% 10.5% 14.8% 0.0% 0.0%   ROE %   36.4% 11.8% 35.5% 21.2% 24.2% 20.6% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   8.7% 9.5% 13.7% 17.6% 23.4% 27.9% 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, %   475.3% 405.3% 336.3% 240.9% 226.9% 146.3% 0.0% 0.0%   Gearing %   532.0% 456.8% 286.3% 204.9% 139.9% 96.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   7.3% 12.0% 3.7% 7.6% 6.5% 6.2% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   0.1 0.5 0.8 1.9 0.5 0.9 0.0 0.0   Current Ratio   0.1 0.5 0.8 1.9 0.5 0.9 0.0 0.0   Cash and cash equivalent   110.2 1,018.5 1,316.8 2,023.5 1,058.3 1,759.9 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   -1,652.9 -1,115.9 -479.0 999.9 -958.4 -165.2 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0