Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Marielundkvarteret 1 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 2018/12 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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.1% 1.1%   Bankruptcy risk   2.7% 1.8% 1.0% 1.4% 0.6% 3.7% 7.9% 7.9%   Credit score (0-100)   62 72 87 77 96 50 31 31   Credit rating   BBB A A A AA BBB BB BB   Credit limit (kDKK)   0.0 1.0 245.7 174.6 1,588.7 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   877 1,761 1,166 1,443 1,473 1,486 0.0 0.0   EBITDA   877 1,761 1,166 1,443 1,473 1,486 0.0 0.0   EBIT   1,121 2,530 2,466 16,243 1,473 -7,664 0.0 0.0   Pre-tax profit (PTP)   33.0 863.0 2,022.0 15,871.0 1,201.0 -6,283.2 0.0 0.0   Net earnings   23.3 673.1 1,577.0 12,378.0 937.0 -4,900.9 0.0 0.0   Pre-tax profit without non-rec. items   277 1,632 2,022 15,871 1,201 -6,283 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   17,200 18,300 19,600 34,400 34,400 25,250 0.0 0.0   Shareholders equity total   423 1,096 2,673 14,651 15,588 17,688 17,288 17,288   Interest-bearing liabilities   9,609 9,247 15,793 15,657 14,949 6,895 0.0 0.0   Balance sheet total (assets)   17,822 18,717 19,953 35,028 35,240 27,870 17,288 17,288   Net Debt   9,209 8,867 15,464 15,092 14,529 4,667 -17,288 -17,288     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   877 1,761 1,166 1,443 1,473 1,486 0.0 0.0   Gross profit growth   0.0% 100.8% -33.8% 23.8% 2.1% 0.9% -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)   17,822 18,717 19,953 35,028 35,240 27,870 17,288 17,288   Balance sheet change%   0.0% 5.0% 6.6% 75.6% 0.6% -20.9% -38.0% 0.0%   Added value   1,121.0 2,529.6 2,466.0 16,243.0 1,473.0 -7,664.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   17,200 1,100 1,300 14,800 0 -9,150 -25,250 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 3.0 4.0 5.0 -1.0 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 (%)   127.8% 143.7% 211.5% 1,125.6% 100.0% -515.8% 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 %   6.3% 13.8% 12.8% 59.1% 4.2% -18.9% 0.0% 0.0%   ROI %   11.2% 24.6% 16.6% 60.7% 4.2% -19.2% 0.0% 0.0%   ROE %   5.5% 88.6% 83.7% 142.9% 6.2% -29.5% 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 %   2.4% 5.9% 13.4% 41.8% 44.2% 63.5% 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, %   1,050.1% 503.6% 1,326.2% 1,045.9% 986.4% 314.1% 0.0% 0.0%   Gearing %   2,269.8% 843.3% 590.8% 106.9% 95.9% 39.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   17.6% 9.5% 3.5% 2.4% 1.8% 2.9% 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   0.1 0.0 0.0 0.1 0.1 1.4 0.0 0.0   Current Ratio   0.1 0.0 0.0 0.1 0.1 1.4 0.0 0.0   Cash and cash equivalent   400.1 379.5 329.0 565.0 420.0 2,228.6 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   -7,598.7 -8,199.9 -7,923.0 -7,701.0 -6,950.0 685.4 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