Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

J. MELIA 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 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   6.7% 6.3% 4.7% 4.9% 5.1% 4.6% 18.2% 18.2%   Credit score (0-100)   37 37 44 44 42 46 8 8   Credit rating   BBB BBB BBB 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)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   432 567 516 723 589 764 0.0 0.0   EBITDA   -412 -284 -44.7 -12.5 -146 99.6 0.0 0.0   EBIT   -412 -284 -44.7 -12.5 -146 99.6 0.0 0.0   Pre-tax profit (PTP)   -223.6 8.3 630.0 -104.1 107.1 315.3 0.0 0.0   Net earnings   -238.6 10.9 547.3 -84.0 81.4 245.9 0.0 0.0   Pre-tax profit without non-rec. items   -224 8.3 630 -104 107 315 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   2,074 2,085 2,632 2,048 1,629 1,875 275 275   Interest-bearing liabilities   336 343 354 365 514 202 0.0 0.0   Balance sheet total (assets)   3,099 2,905 3,572 3,755 3,133 3,209 275 275   Net Debt   -625 -1,448 -1,504 -1,354 -1,557 -1,204 -275 -275     See the entire balance sheet 1000.0 Volume  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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   432 567 516 723 589 764 0.0 0.0   Gross profit growth   -40.3% 31.3% -9.0% 40.1% -18.6% 29.7% -100.0% 0.0%   Employees   1 1 1 1 1 1 0 0   Employee growth %   0.0% -25.8% 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)   3,099 2,905 3,572 3,755 3,133 3,209 275 275   Balance sheet change%   -9.9% -6.3% 22.9% 5.1% -16.6% 2.4% -91.4% 0.0%   Added value   -411.5 -284.1 -44.7 -12.5 -145.7 99.6 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 0 0 0 0 0 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 -5.0 -5.0 -5.0 1.0 0.0 0.0   1000.0 Profitability  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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 (%)   -95.3% -50.1% -8.7% -1.7% -24.8% 13.0% 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 %   -6.1% 4.0% 20.3% 2.8% 4.5% 13.8% 0.0% 0.0%   ROI %   -8.4% 5.0% 24.3% 3.7% 6.8% 20.8% 0.0% 0.0%   ROE %   -10.9% 0.5% 23.2% -3.6% 4.4% 14.0% 0.0% 0.0%   1000.0 Solidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Equity ratio %   66.9% 71.8% 73.7% 54.5% 52.0% 58.4% 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, %   151.8% 509.6% 3,364.6% 10,846.8% 1,068.5% -1,208.3% 0.0% 0.0%   Gearing %   16.2% 16.5% 13.5% 17.8% 31.5% 10.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   14.8% 33.1% 8.2% 57.0% 10.8% 34.5% 0.0% 0.0%   1000.0 Liquidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Quick Ratio   3.0 3.5 4.2 2.2 2.1 2.5 0.0 0.0   Current Ratio   3.0 3.5 4.2 2.2 2.1 2.5 0.0 0.0   Cash and cash equivalent   960.8 1,791.1 1,858.5 1,718.7 2,070.7 1,405.4 0.0 0.0   1000.0 Capital use efficiency  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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   1,374.1 1,063.6 1,400.3 910.4 636.7 1,029.7 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  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   -306 -284 -45 -12 -146 100 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -306 -284 -45 -12 -146 100 0 0   EBIT / employee   -306 -284 -45 -12 -146 100 0 0   Net earnings / employee   -177 11 547 -84 81 246 0 0