Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MELHEDE HOLDING 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   1.2% 1.2% 1.2% 1.2% 1.2% 1.2% 1.2% 1.2%   Bankruptcy risk   0.8% 0.6% 0.6% 0.5% 0.6% 0.6% 7.2% 7.2%   Credit score (0-100)   92 98 97 99 97 95 33 33   Credit rating   AA AA AA AAA AA AA BBB BBB   Credit limit (kDKK)   5,332.1 7,030.0 7,225.3 8,111.3 9,031.0 9,766.1 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   -6.9 -17.2 -17.7 -39.0 -23.9 -17.3 0.0 0.0   EBITDA   -6.9 -17.2 -17.7 -39.0 -23.9 -17.3 0.0 0.0   EBIT   -6.9 -17.2 -17.7 -39.0 -23.9 -17.3 0.0 0.0   Pre-tax profit (PTP)   -1,521.2 8,891.6 1,873.4 12,809.5 6,758.2 11,647.4 0.0 0.0   Net earnings   -571.1 7,500.4 1,661.1 10,289.2 5,547.5 9,227.5 0.0 0.0   Pre-tax profit without non-rec. items   -1,521 8,892 1,873 12,809 6,758 11,647 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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   60,526 67,919 69,471 79,650 85,083 94,196 82,250 82,250   Interest-bearing liabilities   0.0 0.0 0.0 593 0.0 0.0 0.0 0.0   Balance sheet total (assets)   60,627 68,126 69,736 80,593 85,516 94,291 82,250 82,250   Net Debt   -9,643 -8,330 -11,394 -4,559 -16,161 -76,988 -82,250 -82,250     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   -6.9 -17.2 -17.7 -39.0 -23.9 -17.3 0.0 0.0   Gross profit growth   10.2% -151.3% -2.6% -120.7% 38.7% 27.6% 0.0% 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)   60,627 68,126 69,736 80,593 85,516 94,291 82,250 82,250   Balance sheet change%   -1.7% 12.4% 2.4% 15.6% 6.1% 10.3% -12.8% 0.0%   Added value   -6.9 -17.2 -17.7 -39.0 -23.9 -17.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -3.0 -4.0 -5.0 -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 (%)   100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 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 %   7.5% 13.9% 3.4% 17.1% 8.1% 13.3% 0.0% 0.0%   ROI %   7.5% 13.9% 3.4% 17.2% 8.2% 13.4% 0.0% 0.0%   ROE %   -0.9% 11.7% 2.4% 13.8% 6.7% 10.3% 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 %   99.8% 99.7% 99.6% 98.8% 99.5% 99.9% 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, %   140,713.2% 48,359.0% 64,480.6% 11,692.8% 67,618.7% 445,170.3% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.7% 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% 11.1% 0.0% 0.0% 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   159.9 79.0 83.0 13.6 48.3 875.1 0.0 0.0   Current Ratio   159.9 79.0 83.0 13.6 48.3 875.1 0.0 0.0   Cash and cash equivalent   9,643.1 8,329.8 11,393.7 5,152.4 16,160.9 76,987.8 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   15,941.8 16,162.3 21,733.2 11,920.4 20,514.6 22,997.3 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   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