Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MARK & WEDELL A/S. INGENIØR- OG HANDELSFIRMA 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% 0.6% 0.6% 0.6% 7.8% 7.8%   Credit score (0-100)   99 99 71 97 96 97 31 31   Credit rating   AAA AA A AA AA AA BB BB   Credit limit (kDKK)   2,607.8 2,298.5 7.1 2,278.0 1,817.4 1,836.8 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   21,776 20,514 15,193 20,113 18,317 20,498 0.0 0.0   EBITDA   2,650 1,442 -1,503 3,409 2,571 4,510 0.0 0.0   EBIT   2,131 966 -2,702 2,213 1,426 3,406 0.0 0.0   Pre-tax profit (PTP)   2,802.1 1,325.0 -2,881.1 2,150.9 969.4 2,719.9 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   2,802 1,325 -2,881 2,151 969 2,720 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 12,115 504 504   Interest-bearing liabilities   10,345 10,282 13,635 15,549 14,706 13,574 105 105   Balance sheet total (assets)   41,428 43,686 46,785 47,908 42,379 42,257 609 609   Net Debt   9,150 10,274 13,221 8,462 11,190 11,481 105 105     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   21,776 20,514 15,193 20,113 18,317 20,498 0.0 0.0   Gross profit growth   13.9% -5.8% -25.9% 32.4% -8.9% 11.9% -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)   41,428 43,686 46,785 47,908 42,379 42,257 609 609   Balance sheet change%   6.9% 5.5% 7.1% 2.4% -11.5% -0.3% -98.6% 0.0%   Added value   2,650.2 1,442.3 -1,502.8 3,409.0 2,621.8 4,510.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   2,213 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   3.0 4.0 -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 (%)   9.8% 4.7% -17.8% 11.0% 7.8% 16.6% 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 %   7.6% 3.6% -5.6% 6.0% 4.8% 9.4% 0.0% 0.0%   ROI %   8.9% 4.4% -7.3% 7.9% 6.2% 12.5% 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 %   48.7% 42.8% 32.2% 35.3% 36.0% 33.8% 82.8% 82.8%   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, %   345.3% 712.3% -879.8% 248.2% 435.3% 254.6% 0.0% 0.0%   Gearing %   51.3% 55.0% 90.5% 104.4% 113.3% 112.0% 20.8% 20.8%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.9% 2.2% 3.0% 4.7% 7.8% 9.0% 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   1.8 1.2 0.9 1.9 1.4 1.3 0.0 0.0   Current Ratio   2.0 1.4 1.1 2.2 1.7 1.5 0.0 0.0   Cash and cash equivalent   1,194.5 8.4 414.3 7,087.0 3,515.6 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   6,073.8 3,920.3 965.8 12,665.6 7,787.7 6,381.1 -52.3 -52.3   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   76 42 -48 118 97 167 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   76 42 -48 118 95 167 0 0   EBIT / employee   61 28 -87 76 53 126 0 0   Net earnings / employee   67 34 -74 68 30 79 0 0