Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Madkonceptet 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  2019 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   7.3% 7.3% 7.3% 7.3% 7.3% 7.3% 7.3% 7.3%   Bankruptcy risk   0.0% 0.0% 4.9% 5.4% 5.6% 4.6% 12.5% 12.5%   Credit score (0-100)   0 0 43 41 40 46 19 19   Credit rating   N/A N/A BBB BBB BBB BBB BB BB   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)  2019 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   0.0 0.0 2,461 6,773 8,468 11,028 0.0 0.0   EBITDA   0.0 0.0 1,141 2,160 3,952 4,730 0.0 0.0   EBIT   0.0 0.0 1,040 1,955 3,739 4,477 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 1,035.0 1,943.0 3,733.0 4,475.6 0.0 0.0   Net earnings   0.0 0.0 807.0 1,515.0 2,912.0 3,490.8 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 1,035 1,943 3,733 4,476 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   0.0 0.0 331 279 413 403 0.0 0.0   Shareholders equity total   0.0 0.0 847 1,556 2,952 3,531 0.0 0.0   Interest-bearing liabilities   0.0 0.0 345 212 0.0 0.0 191 191   Balance sheet total (assets)   0.0 0.0 2,386 3,951 5,008 5,681 191 191   Net Debt   0.0 0.0 -264 -1,981 -2,865 -3,022 191 191     See the entire balance sheet 1000.0 Volume  2019 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   0.0 0.0 2,461 6,773 8,468 11,028 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 175.2% 25.0% 30.2% -100.0% 0.0%   Employees   0 0 5 7 8 9 0 0   Employee growth %   0.0% 0.0% 0.0% 40.0% 14.3% 12.5% -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)   0 0 2,386 3,951 5,008 5,681 191 191   Balance sheet change%   0.0% 0.0% 0.0% 65.6% 26.8% 13.4% -96.6% 0.0%   Added value   0.0 0.0 1,141.0 2,160.0 3,944.0 4,730.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 802 -384 -206 -391 -403 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 0.0 1.0 2.0 3.0 4.0 0.0 0.0   1000.0 Profitability  2019 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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 (%)   0.0% 0.0% 42.3% 28.9% 44.2% 40.6% 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 %   0.0% 0.0% 43.6% 61.7% 83.5% 83.9% 0.0% 0.0%   ROI %   0.0% 0.0% 86.1% 131.1% 158.0% 138.2% 0.0% 0.0%   ROE %   0.0% 0.0% 95.3% 126.1% 129.2% 107.7% 0.0% 0.0%   1000.0 Solidity  2019 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   0.0% 0.0% 35.5% 39.4% 58.9% 62.1% 0.0% 0.0%   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, %   0.0% 0.0% -23.1% -91.7% -72.5% -63.9% 0.0% 0.0%   Gearing %   0.0% 0.0% 40.7% 13.6% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 2.9% 4.3% 5.7% 0.0% 0.0% 0.0%   1000.0 Liquidity  2019 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   0.0 0.0 0.9 1.3 2.0 2.3 0.0 0.0   Current Ratio   0.0 0.0 0.9 1.3 2.0 2.3 0.0 0.0   Cash and cash equivalent   0.0 0.0 609.0 2,193.0 2,865.0 3,021.9 0.0 0.0   1000.0 Capital use efficiency  2019 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   0.0 0.0 -122.0 757.0 2,145.0 2,854.7 -95.4 -95.4   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2019 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 228 309 493 526 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 228 309 494 526 0 0   EBIT / employee   0 0 208 279 467 497 0 0   Net earnings / employee   0 0 161 216 364 388 0 0