Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Meterbuen 23 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 N/A 2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Bankruptcy risk for industry   0.3% 1.5% 1.5% 1.5% 1.5% 1.5% 0.3% 0.3%   Bankruptcy risk   0.0% 0.0% 0.7% 0.9% 0.9% 0.6% 7.8% 7.8%   Credit score (0-100)   0 0 94 89 89 95 31 31   Credit rating   N/A N/A AA A A AA BB BB   Credit limit (kDKK)   0.0 0.0 3,611.2 3,038.6 2,966.7 4,092.4 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 N/A 2019 N/A 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   0.0 0.0 1,615 1,680 1,913 3,441 0.0 0.0   EBITDA   0.0 0.0 1,615 1,680 1,913 3,441 0.0 0.0   EBIT   0.0 0.0 628 601 637 2,165 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 634.6 535.3 510.2 2,194.4 0.0 0.0   Net earnings   0.0 0.0 579.5 451.9 398.0 1,711.6 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 635 535 510 2,194 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 N/A 2019 N/A 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 37,811 44,961 43,905 42,629 0.0 0.0   Shareholders equity total   0.0 0.0 38,864 39,316 39,714 41,426 41,301 41,301   Interest-bearing liabilities   0.0 0.0 0.0 6,110 3,997 12.0 0.0 0.0   Balance sheet total (assets)   0.0 0.0 39,769 46,447 44,899 43,118 41,301 41,301   Net Debt   0.0 0.0 -557 4,772 3,126 -349 -41,301 -41,301     See the entire balance sheet 1000.0 Volume  2018 N/A 2019 N/A 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   0.0 0.0 1,615 1,680 1,913 3,441 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 4.0% 13.9% 79.9% -100.0% 0.0%   Employees   0 0 1 1 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% -100.0% 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)   0 0 39,769 46,447 44,899 43,118 41,301 41,301   Balance sheet change%   0.0% 0.0% 0.0% 16.8% -3.3% -4.0% -4.2% 0.0%   Added value   0.0 0.0 1,614.8 1,680.0 1,716.4 3,441.2 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 36,825 6,070 -2,331 -2,552 -42,629 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 0.0 1.0 2.0 3.0 4.0 0.0 0.0   1000.0 Profitability  2018 N/A 2019 N/A 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 (%)   0.0% 0.0% 38.9% 35.8% 33.3% 62.9% 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 %   0.0% 0.0% 1.6% 1.4% 1.4% 5.0% 0.0% 0.0%   ROI %   0.0% 0.0% 1.6% 1.4% 1.4% 5.1% 0.0% 0.0%   ROE %   0.0% 0.0% 1.5% 1.2% 1.0% 4.2% 0.0% 0.0%   1000.0 Solidity  2018 N/A 2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   0.0% 0.0% 97.7% 84.6% 88.5% 96.1% 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, %   0.0% 0.0% -34.5% 284.1% 163.4% -10.1% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 15.5% 10.1% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 2.1% 2.6% 0.1% 0.0% 0.0%   1000.0 Liquidity  2018 N/A 2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.0 0.0 2.2 0.2 0.2 0.4 0.0 0.0   Current Ratio   0.0 0.0 2.2 0.2 0.2 0.4 0.0 0.0   Cash and cash equivalent   0.0 0.0 557.2 1,337.5 870.9 361.2 0.0 0.0   1000.0 Capital use efficiency  2018 N/A 2019 N/A 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   0.0 0.0 1,052.8 -5,441.6 -3,887.8 -849.7 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 N/A 2019 N/A 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 1,615 1,680 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 1,615 1,680 0 0 0 0   EBIT / employee   0 0 628 601 0 0 0 0   Net earnings / employee   0 0 580 452 0 0 0 0