Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MARK & WEDELL A/S. INGENIØR- OG HANDELSFIRMA - Group 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 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Bankruptcy risk for industry   1.4% 1.4% 1.4% 1.4% 1.4% 1.4% 1.4% 1.4%   Bankruptcy risk   0.4% 0.5% 1.8% 0.5% 0.7% 0.7% 7.6% 7.6%   Credit score (0-100)   99 99 71 99 95 93 32 32   Credit rating   AAA AAA A AAA AA AA BB BB   Credit limit (kDKK)   2,692.7 2,373.7 6.5 2,469.9 1,844.7 1,752.4 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   22,980 21,202 15,746 21,002 19,142 21,118 0.0 0.0   EBITDA   3,854 2,129 -950 4,298 3,396 5,130 0.0 0.0   EBIT   3,334 1,654 -2,149 3,102 2,251 4,026 0.0 0.0   Pre-tax profit (PTP)   3,057.8 1,485.3 -2,538.9 2,300.7 1,241.9 2,824.8 0.0 0.0   Net earnings   2,339.6 1,154.3 -2,304.2 1,978.5 814.9 2,141.2 0.0 0.0   Pre-tax profit without non-rec. items   3,058 1,485 -2,539 2,301 1,242 2,825 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Tangible assets total   25,932 25,907 29,588 21,586 20,823 20,392 0.0 0.0   Shareholders equity total   20,176 18,687 15,069 14,887 12,974 12,115 754 754   Interest-bearing liabilities   10,345 10,282 13,635 15,549 14,706 13,574 0.0 0.0   Balance sheet total (assets)   44,924 44,874 47,901 49,235 45,134 45,393 754 754   Net Debt   8,954 10,080 13,136 6,563 11,171 11,481 -145 -145     See the entire balance sheet 1000.0 Volume  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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   22,980 21,202 15,746 21,002 19,142 21,118 0.0 0.0   Gross profit growth   10.4% -7.7% -25.7% 33.4% -8.9% 10.3% -100.0% 0.0%   Employees   35 34 31 29 27 27 0 0   Employee growth %   6.1% -2.9% -8.8% -6.5% -6.9% 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)   44,924 44,874 47,901 49,235 45,134 45,393 754 754   Balance sheet change%   2.4% -0.1% 6.7% 2.8% -8.3% 0.6% -98.3% 0.0%   Added value   3,854.0 2,129.5 -949.9 4,298.0 3,447.3 5,129.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   5,602 4,498 1,338 -6,348 -3,376 -1,775 -13,054 -7,361   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 -1.0 1.0 2.0 3.0 0.0 0.0   1000.0 Profitability  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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 (%)   14.5% 7.8% -13.6% 14.8% 11.8% 19.1% 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% 3.7% -4.6% 6.4% 5.5% 9.4% 0.0% 0.0%   ROI %   9.9% 4.8% -6.1% 8.7% 7.5% 13.1% 0.0% 0.0%   ROE %   9.9% 5.9% -13.7% 13.2% 5.8% 17.1% 0.0% 0.0%   1000.0 Solidity  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Equity ratio %   44.9% 41.6% 31.5% 34.3% 34.3% 31.9% 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, %   232.3% 473.3% -1,382.8% 152.7% 328.9% 223.8% 0.0% 0.0%   Gearing %   51.3% 55.0% 90.5% 104.4% 113.3% 112.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   5.6% 1.9% 3.3% 5.7% 9.1% 10.2% 0.0% 0.0%   1000.0 Liquidity  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Quick Ratio   2.0 1.6 1.2 2.0 1.7 1.4 0.0 0.0   Current Ratio   2.1 1.8 1.4 2.2 1.8 1.6 0.0 0.0   Cash and cash equivalent   1,390.5 202.5 499.3 8,986.0 3,535.3 2,092.4 0.0 0.0   1000.0 Capital use efficiency  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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   9,940.5 8,388.8 5,351.0 14,731.8 10,449.7 8,605.3 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 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   110 63 -31 148 128 190 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   110 63 -31 148 126 190 0 0   EBIT / employee   95 49 -69 107 83 149 0 0   Net earnings / employee   67 34 -74 68 30 79 0 0