Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

ME CONSULT ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... 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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   6.3% 4.9% 6.9% 8.5% 8.8% 8.3% 8.1% 7.9%   Credit score (0-100)   38 44 34 28 27 30 30 31   Credit rating   BBB BBB BBB BB BB BB BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 0.0 0.0 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   1,522 1,920 1,886 2,541 2,552 2,389 2,389 2,389   Gross profit   1,433 1,789 1,839 2,462 2,489 2,312 0.0 0.0   EBITDA   421 801 801 1,468 1,313 1,125 0.0 0.0   EBIT   421 801 801 1,468 1,313 1,125 0.0 0.0   Pre-tax profit (PTP)   420.4 822.4 861.3 1,461.4 1,432.2 1,281.8 0.0 0.0   Net earnings   326.0 638.6 670.8 1,137.9 1,115.1 996.9 0.0 0.0   Pre-tax profit without non-rec. items   420 822 861 1,461 1,432 1,282 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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   2,968 3,552 4,166 5,247 6,303 7,239 7,046 7,046   Interest-bearing liabilities   0.0 0.0 1.0 2.5 0.5 0.6 0.0 0.0   Balance sheet total (assets)   3,250 4,312 4,612 5,703 6,912 7,737 7,046 7,046   Net Debt   -2,951 -3,903 -4,413 -5,461 -6,391 -7,263 -7,046 -7,046     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   1,522 1,920 1,886 2,541 2,552 2,389 2,389 2,389   Net sales growth   -4.3% 26.2% -1.8% 34.7% 0.5% -6.4% 0.0% 0.0%   Gross profit   1,433 1,789 1,839 2,462 2,489 2,312 0.0 0.0   Gross profit growth   -5.9% 24.8% 2.8% 33.9% 1.1% -7.1% -100.0% 0.0%   Employees   1 1 1 1 1 1 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 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)   3,250 4,312 4,612 5,703 6,912 7,737 7,046 7,046   Balance sheet change%   9.0% 32.7% 6.9% 23.7% 21.2% 11.9% -8.9% 0.0%   Added value   420.6 801.1 801.3 1,467.8 1,313.4 1,124.7 0.0 0.0   Added value %   27.6% 41.7% 42.5% 57.8% 51.5% 47.1% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 0   Net sales trend   -1.0 1.0 -1.0 1.0 2.0 -1.0 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  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 %   27.6% 41.7% 42.5% 57.8% 51.5% 47.1% 0.0% 0.0%   EBIT %   27.6% 41.7% 42.5% 57.8% 51.5% 47.1% 0.0% 0.0%   EBIT to gross profit (%)   29.3% 44.8% 43.6% 59.6% 52.8% 48.6% 0.0% 0.0%   Net Earnings %   21.4% 33.3% 35.6% 44.8% 43.7% 41.7% 0.0% 0.0%   Profit before depreciation and extraordinary items %   21.4% 33.3% 35.6% 44.8% 43.7% 41.7% 0.0% 0.0%   Pre tax profit less extraordinaries %   27.6% 42.8% 45.7% 57.5% 56.1% 53.7% 0.0% 0.0%   ROA %   13.5% 22.3% 19.8% 28.6% 22.7% 17.6% 0.0% 0.0%   ROI %   14.9% 25.8% 22.8% 31.4% 24.8% 19.0% 0.0% 0.0%   ROE %   11.5% 19.6% 17.4% 24.2% 19.3% 14.7% 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 %   91.3% 82.4% 90.3% 92.0% 91.2% 93.6% 100.0% 100.0%   Relative indebtedness %   18.5% 39.6% 23.6% 18.0% 23.9% 20.9% 0.0% 0.0%   Relative net indebtedness %   -175.4% -163.7% -210.4% -197.1% -226.6% -283.2% -295.0% -295.0%   Net int. bear. debt to EBITDA, %   -701.6% -487.2% -550.7% -372.0% -486.6% -645.7% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 4,046.5% 861.8% 2.9% 840.5% 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   11.5 5.7 10.3 12.5 11.3 15.5 0.0 0.0   Current Ratio   11.5 5.7 10.3 12.5 11.3 15.5 0.0 0.0   Cash and cash equivalent   2,951.4 3,903.3 4,414.1 5,463.1 6,391.7 7,263.2 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)   71.6 77.7 38.3 34.5 74.4 72.4 0.0 0.0   Trade creditors turnover (days)   66.0 44.4 123.4 74.2 92.0 76.5 0.0 0.0   Current assets / Net sales %   213.6% 224.6% 244.5% 224.5% 270.8% 323.9% 295.0% 295.0%   Net working capital   2,968.3 3,551.6 4,165.9 5,246.6 6,302.8 7,238.7 0.0 0.0   Net working capital %   195.0% 185.0% 220.8% 206.5% 247.0% 303.0% 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   1,522 1,920 1,886 2,541 2,552 2,389 0 0   Added value / employee   421 801 801 1,468 1,313 1,125 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   421 801 801 1,468 1,313 1,125 0 0   EBIT / employee   421 801 801 1,468 1,313 1,125 0 0   Net earnings / employee   326 639 671 1,138 1,115 997 0 0