Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MALERFIRMAET MEVI 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   6.4% 6.4% 6.4% 6.4% 6.4% 6.4% 6.4% 6.4%   Bankruptcy risk   4.4% 2.6% 8.6% 6.6% 5.5% 7.2% 18.1% 18.1%   Credit score (0-100)   49 62 28 35 41 33 8 8   Credit rating   BBB BBB BB 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)  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   1,641 2,771 2,848 3,866 2,879 3,464 0.0 0.0   EBITDA   120 701 -372 619 -103 -90.5 0.0 0.0   EBIT   60.0 598 -817 504 -126 -130 0.0 0.0   Pre-tax profit (PTP)   222.0 562.0 -884.0 487.0 -178.0 -182.3 0.0 0.0   Net earnings   216.0 437.0 -859.0 452.0 -143.0 -182.3 0.0 0.0   Pre-tax profit without non-rec. items   222 562 -884 487 -178 -182 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   445 342 356 358 72.0 204 0.0 0.0   Shareholders equity total   789 1,118 149 600 344 121 -4.0 -4.0   Interest-bearing liabilities   722 346 229 180 0.0 243 4.0 4.0   Balance sheet total (assets)   1,797 3,024 2,079 2,072 1,359 1,269 0.0 0.0   Net Debt   681 -1,227 -376 -161 -148 242 4.0 4.0     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   1,641 2,771 2,848 3,866 2,879 3,464 0.0 0.0   Gross profit growth   -6.5% 68.9% 2.8% 35.7% -25.5% 20.3% -100.0% 0.0%   Employees   2 6 10 9 8 8 0 0   Employee growth %   0.0% 200.0% 66.7% -10.0% -11.1% 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)   1,797 3,024 2,079 2,072 1,359 1,269 0 0   Balance sheet change%   33.4% 68.3% -31.3% -0.3% -34.4% -6.6% -100.0% 0.0%   Added value   120.0 701.0 -372.0 619.0 -11.0 -90.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -87 -206 -431 -113 -309 92 -204 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 -1.0 -2.0 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 (%)   3.7% 21.6% -28.7% 13.0% -4.4% -3.8% 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 %   16.5% 24.6% -33.5% 24.3% -7.3% -9.9% 0.0% 0.0%   ROI %   19.1% 37.0% -72.7% 61.8% -18.2% -31.8% 0.0% 0.0%   ROE %   29.4% 45.8% -135.6% 120.7% -30.3% -78.4% 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 %   43.9% 37.0% 7.2% 29.0% 25.3% 9.5% -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, %   567.5% -175.0% 101.1% -26.0% 143.7% -267.6% 0.0% 0.0%   Gearing %   91.5% 30.9% 153.7% 30.0% 0.0% 200.5% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   7.1% 5.6% 9.7% 8.3% 57.8% 43.0% 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   1.5 1.7 1.1 1.4 1.3 0.9 0.0 0.0   Current Ratio   1.5 1.8 1.1 1.4 1.4 0.9 0.0 0.0   Cash and cash equivalent   41.0 1,573.0 605.0 341.0 148.0 0.5 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   408.0 1,082.0 118.0 493.0 355.0 -110.8 -2.0 -2.0   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   60 117 -37 69 -1 -11 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   60 117 -37 69 -13 -11 0 0   EBIT / employee   30 100 -82 56 -16 -16 0 0   Net earnings / employee   108 73 -86 50 -18 -23 0 0