Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

SDR. MALLE INVEST A/S 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 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 0.8% 0.8%   Bankruptcy risk   1.7% 1.1% 2.0% 1.1% 1.1% 1.6% 10.4% 10.2%   Credit score (0-100)   75 86 69 83 83 72 24 24   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   4.9 219.4 0.5 171.3 161.1 5.2 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2018/12 2019 2019/12 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   5,332 6,027 5,070 5,904 7,077 5,985 0.0 0.0   EBITDA   5,266 5,644 4,630 5,660 6,809 5,824 0.0 0.0   EBIT   240 853 -111 1,448 1,607 1,097 0.0 0.0   Pre-tax profit (PTP)   -403.8 33.5 -968.9 537.1 336.4 -1,082.6 0.0 0.0   Net earnings   5.9 292.1 -1,227.6 595.9 360.5 -872.0 0.0 0.0   Pre-tax profit without non-rec. items   -404 33.5 -969 537 336 -1,083 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   31,182 35,415 36,011 46,421 47,400 45,140 0.0 0.0   Shareholders equity total   2,842 3,134 1,906 2,502 2,863 1,991 1,491 1,491   Interest-bearing liabilities   26,006 28,566 31,639 39,609 38,533 37,220 0.0 0.0   Balance sheet total (assets)   31,656 36,775 36,988 49,894 49,744 46,882 1,491 1,491   Net Debt   26,006 28,566 31,639 39,609 38,533 37,220 -1,491 -1,491     See the entire balance sheet 1000.0 Volume  2018 2018/12 2019 2019/12 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   5,332 6,027 5,070 5,904 7,077 5,985 0.0 0.0   Gross profit growth   -2.5% 13.0% -15.9% 16.5% 19.9% -15.4% -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)   31,656 36,775 36,988 49,894 49,744 46,882 1,491 1,491   Balance sheet change%   -1.5% 16.2% 0.6% 34.9% -0.3% -5.8% -96.8% 0.0%   Added value   5,266.4 5,643.6 4,629.8 5,659.7 5,818.8 5,824.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -4,703 -558 -4,145 6,198 -4,223 -6,988 -45,140 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 -1.0 1.0 2.0 3.0 0.0 0.0   1000.0 Profitability  2018 2018/12 2019 2019/12 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 (%)   4.5% 14.2% -2.2% 24.5% 22.7% 18.3% 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 %   0.8% 2.5% -0.3% 3.3% 3.2% 2.4% 0.0% 0.0%   ROI %   0.8% 2.6% -0.3% 3.5% 3.5% 2.5% 0.0% 0.0%   ROE %   0.2% 9.8% -48.7% 27.0% 13.4% -35.9% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   9.0% 8.5% 5.2% 5.0% 5.8% 4.2% 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, %   493.8% 506.2% 683.4% 699.8% 565.9% 639.1% 0.0% 0.0%   Gearing %   915.2% 911.5% 1,659.7% 1,583.0% 1,346.0% 1,869.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.5% 3.0% 2.9% 2.6% 3.3% 5.9% 0.0% 0.0%   1000.0 Liquidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.0 0.1 0.1 0.1 0.1 0.1 0.0 0.0   Current Ratio   0.0 0.1 0.1 0.1 0.1 0.1 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   1000.0 Capital use efficiency  2018 2018/12 2019 2019/12 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   -12,925.9 -16,810.5 -15,908.2 -20,691.1 -23,178.0 -14,126.1 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 2018/12 2019 2019/12 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 0 0 0 5,824 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 5,824 0 0   EBIT / employee   0 0 0 0 0 1,097 0 0   Net earnings / employee   0 0 0 0 0 -872 0 0