Malle6A ApS

 

Quicksearch
from your own companies




Analyst: XBRLDenmark
 
Loading...

Loading...

Loading...

Loading...

 
Loading...

Bankruptcy Risk 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12
Bankruptcy risk for industry  1.5% 1.5% 1.5% 1.5% 1.5%  
Bankruptcy risk  2.5% 1.7% 1.6% 2.3% 1.3%  
Credit score (0-100)  62 72 75 64 80  
Credit rating  BBB A A BBB A  
Credit limit (kDKK)  0.0 7.6 22.3 0.2 153.9  

How are these values calculated?
 
View the automatically generated explanation of bankruptcy risk

Income statement (kDKK) 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12

Net sales  0 0 0 0 0  
Gross profit  1,083 1,038 1,029 1,165 1,217  
EBITDA  15,659 1,038 1,029 1,165 1,217  
EBIT  8,371 1,155 1,029 -252 2,617  
Pre-tax profit (PTP)  8,093.7 837.6 705.3 -679.7 1,855.2  
Net earnings  6,313.1 653.3 550.2 -530.2 1,447.0  
Pre-tax profit without non-rec. items  8,094 838 705 -680 1,855  

 
See the entire income statement

Balance sheet (kDKK) 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12

Tangible assets total  30,200 30,317 30,317 28,900 30,300  
Shareholders equity total  6,505 7,159 7,709 7,179 8,626  
Interest-bearing liabilities  21,087 20,829 20,740 20,577 20,510  
Balance sheet total (assets)  30,315 30,455 31,014 29,954 31,591  

Net Debt  21,048 20,829 20,740 20,288 20,510  
 
See the entire balance sheet

Volume 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12

Net sales  0 0 0 0 0  
Net sales growth  0.0% 0.0% 0.0% 0.0% 0.0%  
Gross profit  1,083 1,038 1,029 1,165 1,217  
Gross profit growth  0.0% -4.1% -0.9% 13.2% 4.5%  
Employees  0 0 0 0 0  
Employee growth %  0.0% 0.0% 0.0% 0.0% 0.0%  
Employee expenses  0.0 0.0 0.0 0.0 0.0  
Balance sheet total (assets)  30,315 30,455 31,014 29,954 31,591  
Balance sheet change%  51.1% 0.5% 1.8% -3.4% 5.5%  
Added value  8,371.1 1,155.0 1,029.1 -251.6 2,617.0  
Added value %  0.0% 0.0% 0.0% 0.0% 0.0%  
Investments  10,161 117 0 -1,417 1,400  

Net sales trend  0.0 0.0 0.0 0.0 0.0  
EBIT trend  1.0 2.0 3.0 -1.0 1.0  

Profitability 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12
EBITDA %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT to gross profit (%)  772.8% 111.2% 100.0% -21.6% 215.0%  
Net Earnings %  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%  
Pre tax profit less extraordinaries %  0.0% 0.0% 0.0% 0.0% 0.0%  
ROA %  33.2% 3.8% 3.4% -0.8% 8.7%  
ROI %  34.6% 3.9% 3.4% -0.8% 8.7%  
ROE %  188.5% 9.6% 7.4% -7.1% 18.3%  

Solidity 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12
Equity ratio %  21.5% 23.5% 24.9% 24.0% 27.3%  
Relative indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Relative net indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net int. bear. debt to EBITDA, %  134.4% 2,005.8% 2,015.5% 1,741.5% 1,685.2%  
Gearing %  324.1% 291.0% 269.0% 286.6% 237.8%  
Net interest  0 0 0 0 0  
Financing costs %  1.4% 1.5% 1.6% 2.2% 3.9%  

Liquidity 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12
Quick Ratio  0.1 0.3 1.4 3.4 4.5  
Current Ratio  0.1 0.3 1.4 3.4 4.5  
Cash and cash equivalent  39.0 0.0 0.0 289.2 0.0  

Capital use efficiency 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12
Trade debtors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Trade creditors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Current assets / Net sales %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net working capital  -784.3 -288.2 194.5 739.2 1,005.7  
Net working capital %  0.0% 0.0% 0.0% 0.0% 0.0%  

Employee efficiency 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12
Net sales / employee  0 0 0 0 0  
Added value / employee  0 0 0 0 0  
Employee expenses / employee  0 0 0 0 0  
EBITDA / employee  0 0 0 0 0  
EBIT / employee  0 0 0 0 0  
Net earnings / employee  0 0 0 0 0