Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Meldgaard Invest Engvang Aps Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... 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% 1.5% 1.5%   Bankruptcy risk   26.8% 25.5% 30.3% 16.4% 11.0% 11.5% 20.4% 20.4%   Credit score (0-100)   3 3 1 10 21 20 5 5   Credit rating   B B C BB BB BB 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 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   12 0 0 0 0 0 0 0   Gross profit   -71.8 34.1 0.4 -29.0 -10.9 -13.2 0.0 0.0   EBITDA   -71.8 34.1 0.4 -29.0 -10.9 -13.2 0.0 0.0   EBIT   -71.8 34.1 -191 -29.0 -10.9 -13.2 0.0 0.0   Pre-tax profit (PTP)   -71.8 4.1 -205.3 -85.5 86.3 151.2 0.0 0.0   Net earnings   -71.8 -15.1 -204.6 -68.1 86.8 129.3 0.0 0.0   Pre-tax profit without non-rec. items   -71.8 4.1 -205 -85.5 86.3 151 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   0.0 0.0 300 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   33.2 48.3 -201 -269 -183 -53.3 -113 -113   Interest-bearing liabilities   0.0 0.0 534 555 569 592 113 113   Balance sheet total (assets)   14.8 48.3 357 306 406 577 0.0 0.0   Net Debt   -14.8 -25.8 501 545 536 573 113 113     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   12 0 0 0 0 0 0 0   Net sales growth   0.0% -100.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   -71.8 34.1 0.4 -29.0 -10.9 -13.2 0.0 0.0   Gross profit growth   0.0% 0.0% -98.9% 0.0% 62.4% -21.2% 0.0% 0.0%   Employees   0 0 0 0 1 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)   15 48 357 306 406 577 0 0   Balance sheet change%   0.0% 226.1% 639.1% -14.1% 32.7% 42.0% -100.0% 0.0%   Added value   -71.8 34.1 0.4 -29.0 -10.9 -13.2 0.0 0.0   Added value %   -585.3% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 109 -300 0 0 0 0   Net sales trend   0.0 -1.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -1.0 1.0 -1.0 -2.0 -3.0 -4.0 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 %   -585.3% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   -585.3% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   100.0% 100.0% -50,136.2% 100.0% 100.0% 100.0% 0.0% 0.0%   Net Earnings %   -585.3% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   -585.3% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   -585.3% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   -485.3% 13.0% -63.0% -3.8% 17.4% 28.7% 0.0% 0.0%   ROI %   -216.4% 10.1% -65.6% -4.0% 18.1% 30.2% 0.0% 0.0%   ROE %   -216.4% -37.0% -101.1% -20.5% 24.3% 26.3% 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 %   64.3% 100.0% -36.1% -46.8% -31.0% -8.5% -100.0% -100.0%   Relative indebtedness %   -149.9% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   -270.5% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   20.6% -75.7% 131,391.3% -1,880.7% -4,916.9% -4,335.4% 0.0% 0.0%   Gearing %   0.0% 0.0% -265.2% -206.1% -311.6% -1,110.2% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 5.3% 11.7% 2.7% 4.1% 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   -0.8 0.0 0.1 0.0 0.1 0.0 0.0 0.0   Current Ratio   -0.8 0.0 0.1 0.0 0.1 0.0 0.0 0.0   Cash and cash equivalent   14.8 25.8 33.4 10.2 33.2 19.0 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)   2.3 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Current assets / Net sales %   120.6% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   33.2 48.3 -501.3 -558.2 -554.3 -611.7 -56.7 -56.7   Net working capital %   270.5% 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 -11 -13 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 -11 -13 0 0   EBIT / employee   0 0 0 0 -11 -13 0 0   Net earnings / employee   0 0 0 0 87 129 0 0