Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Marienlundsparken 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3%   Bankruptcy risk   1.4% 2.0% 1.4% 0.7% 0.8% 1.0% 9.4% 9.4%   Credit score (0-100)   80 70 77 94 93 85 26 26   Credit rating   A A A AA AA A BB BB   Credit limit (kDKK)   43.2 1.4 43.3 872.5 828.5 520.5 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   -19.4 -42.1 177 1,421 1,584 1,610 0.0 0.0   EBITDA   -19.4 -42.1 177 1,421 1,584 1,610 0.0 0.0   EBIT   -19.4 -42.1 177 1,087 1,247 1,273 0.0 0.0   Pre-tax profit (PTP)   -24.9 -61.0 6.6 918.4 636.7 -34.4 0.0 0.0   Net earnings   -22.4 -48.8 0.2 642.7 422.4 -16.6 0.0 0.0   Pre-tax profit without non-rec. items   -24.9 -61.0 6.6 918 637 -34.4 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   2,592 26,942 33,552 34,319 33,982 33,645 0.0 0.0   Shareholders equity total   4,078 10,029 7,529 8,172 8,594 8,578 3,478 3,478   Interest-bearing liabilities   0.0 14,460 26,792 26,544 26,369 26,254 0.0 0.0   Balance sheet total (assets)   4,092 27,004 34,652 35,505 36,054 35,535 3,478 3,478   Net Debt   -1,497 14,413 26,792 25,358 26,346 26,241 -3,478 -3,478     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   -19.4 -42.1 177 1,421 1,584 1,610 0.0 0.0   Gross profit growth   0.0% -116.9% 0.0% 703.5% 11.4% 1.7% -100.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 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)   4,092 27,004 34,652 35,505 36,054 35,535 3,478 3,478   Balance sheet change%   0.0% 559.9% 28.3% 2.5% 1.5% -1.4% -90.2% 0.0%   Added value   -19.4 -42.1 176.9 1,421.4 1,581.2 1,610.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   2,592 24,350 6,610 433 -674 -674 -33,645 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -1.0 -2.0 1.0 2.0 3.0 4.0 0.0 0.0   1000.0 Profitability  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 (%)   100.0% 100.0% 100.0% 76.5% 78.7% 79.1% 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 %   -0.5% -0.3% 0.6% 3.1% 3.6% 3.8% 0.0% 0.0%   ROI %   -0.5% -0.3% 0.7% 3.2% 3.7% 3.8% 0.0% 0.0%   ROE %   -0.5% -0.7% 0.0% 8.2% 5.0% -0.2% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   99.6% 37.1% 21.7% 23.0% 23.8% 24.1% 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, %   7,708.0% -34,203.5% 15,144.2% 1,784.0% 1,663.3% 1,629.3% 0.0% 0.0%   Gearing %   0.0% 144.2% 355.8% 324.8% 306.8% 306.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.3% 0.9% 0.7% 2.5% 5.2% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   103.9 0.0 3.8 2.4 3.2 4.2 0.0 0.0   Current Ratio   103.9 0.0 3.8 2.4 3.2 4.2 0.0 0.0   Cash and cash equivalent   1,497.4 46.7 0.0 1,185.8 22.9 13.3 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   1,485.4 -16,913.6 810.6 700.7 1,425.3 1,442.4 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0