Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

M.W. MALER OG HÅNDVÆRKERSERVICE 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  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   8.5% 7.1% 4.7% 6.9% 6.3% 3.3% 19.7% 19.7%   Credit score (0-100)   31 36 47 36 37 54 5 5   Credit rating   BB BBB BBB BBB BBB BBB B B   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)  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   206 500 543 727 571 836 0.0 0.0   EBITDA   -47.1 79.2 87.5 162 14.3 240 0.0 0.0   EBIT   -55.4 67.3 39.8 96.2 4.1 181 0.0 0.0   Pre-tax profit (PTP)   -58.4 66.1 39.3 94.4 3.1 178.3 0.0 0.0   Net earnings   -46.0 50.8 30.4 73.2 0.2 137.7 0.0 0.0   Pre-tax profit without non-rec. items   -58.4 66.1 39.3 94.4 3.1 178 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Tangible assets total   27.6 212 165 29.5 19.4 205 0.0 0.0   Shareholders equity total   101 152 182 202 146 284 102 102   Interest-bearing liabilities   22.8 1.0 55.0 15.4 71.1 83.9 0.0 0.0   Balance sheet total (assets)   172 337 468 532 588 647 102 102   Net Debt   -45.6 -86.3 -195 -147 -263 -278 -102 -102     See the entire balance sheet 1000.0 Volume  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e 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   206 500 543 727 571 836 0.0 0.0   Gross profit growth   0.0% 142.1% 8.7% 33.8% -21.4% 46.3% -100.0% 0.0%   Employees   0 0 0 0 0 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)   172 337 468 532 588 647 102 102   Balance sheet change%   0.0% 96.2% 39.0% 13.7% 10.6% 9.9% -84.2% 0.0%   Added value   -47.1 79.2 87.5 162.0 69.9 239.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   19 173 -95 -201 -20 126 -205 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -1.0 1.0 2.0 3.0 4.0 5.0 0.0 0.0   1000.0 Profitability  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e 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 (%)   -26.8% 13.5% 7.3% 13.2% 0.7% 21.6% 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 %   -32.3% 26.5% 9.9% 19.2% 0.7% 29.2% 0.0% 0.0%   ROI %   -44.6% 48.6% 20.3% 42.1% 1.9% 61.7% 0.0% 0.0%   ROE %   -45.5% 40.1% 18.2% 38.1% 0.1% 64.0% 0.0% 0.0%   1000.0 Solidity  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Equity ratio %   59.0% 45.1% 39.0% 37.9% 24.9% 43.9% 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, %   96.9% -109.0% -222.6% -90.8% -1,844.5% -116.0% 0.0% 0.0%   Gearing %   22.5% 0.7% 30.2% 7.6% 48.5% 29.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   26.4% 9.5% 2.0% 5.3% 2.4% 2.9% 0.0% 0.0%   1000.0 Liquidity  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Quick Ratio   2.0 0.7 1.1 1.5 1.1 1.2 0.0 0.0   Current Ratio   2.0 0.7 1.1 1.5 1.3 1.2 0.0 0.0   Cash and cash equivalent   68.4 87.3 249.7 162.4 334.1 361.6 0.0 0.0   1000.0 Capital use efficiency  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e 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   73.5 -60.5 20.4 172.0 127.0 79.3 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  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 0 240 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 240 0 0   EBIT / employee   0 0 0 0 0 181 0 0   Net earnings / employee   0 0 0 0 0 138 0 0