CVR number 42115967
Industry 43.3410 Painting and glazing

Malermester Michael Ivø ApS

 

Quicksearch
from your own companies
Analyst: XBRLDenmark
 
Loading...

Loading...

Loading...

Loading...

 
Loading...
Bankruptcy Risk 
2019
N/A
2020
N/A
2021
2022/6
2022
2023/6
2023
2024/6
Bankruptcy risk for industry  6.4% 6.4% 6.4% 6.4% 6.4%  
Bankruptcy risk  0.0% 0.0% 8.4% 4.1% 6.7%  
Credit score (0-100)  0 0 28 49 35  
Credit rating  N/A N/A BB BBB BBB  
Credit limit (kDKK)  0.0 0.0 0.0 0.0 0.0  
How are these values calculated?
 
View the automatically generated explanation of bankruptcy risk

Income statement (kDKK) 
2019
N/A
2020
N/A
2021
2022/6
2022
2023/6
2023
2024/6
Net sales  0 0 0 0 0  
Gross profit  0.0 0.0 364 576 454  
EBITDA  0.0 0.0 364 218 101  
EBIT  0.0 0.0 348 213 64.0  
Pre-tax profit (PTP)  0.0 0.0 343.3 211.9 64.0  
Net earnings  0.0 0.0 263.3 161.9 52.8  
Pre-tax profit without non-rec. items  0.0 0.0 343 212 64.0  
 
See the entire income statement

Balance sheet (kDKK) 
2019
N/A
2020
N/A
2021
2022/6
2022
2023/6
2023
2024/6
Tangible assets total  0.0 0.0 0.0 0.0 0.0  
Shareholders equity total  0.0 0.0 303 315 218  
Interest-bearing liabilities  0.0 0.0 26.8 0.0 0.0  
Balance sheet total (assets)  0.0 0.0 593 566 388  
Net Debt  0.0 0.0 -503 -477 -342  
 
See the entire balance sheet

Volume 
2019
N/A
2020
N/A
2021
2022/6
2022
2023/6
2023
2024/6
Net sales  0 0 0 0 0  
Net sales growth  0.0% 0.0% 0.0% 0.0% 0.0%  
Gross profit  0.0 0.0 364 576 454  
Gross profit growth  0.0% 0.0% 0.0% 58.0% -21.2%  
Employees  0 0 0 0 1  
Employee growth %  0.0% 0.0% 0.0% 0.0% 0.0%  
Employee expenses  0.0 0.0 0.0 0.0 0.0  
Balance sheet total (assets)  0 0 593 566 388  
Balance sheet change%  0.0% 0.0% 0.0% -4.5% -31.4%  
Added value  0.0 0.0 364.4 229.6 100.7  
Added value %  0.0% 0.0% 0.0% 0.0% 0.0%  
Investments  0 0 -17 -5 -37  
Net sales trend  0.0 0.0 0.0 0.0 0.0  
EBIT trend  0.0 0.0 1.0 2.0 3.0  

Profitability 
2019
N/A
2020
N/A
2021
2022/6
2022
2023/6
2023
2024/6
EBITDA %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT to gross profit (%)  0.0% 0.0% 95.5% 37.0% 14.1%  
Net Earnings %  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%  
Pre tax profit less extraordinaries %  0.0% 0.0% 0.0% 0.0% 0.0%  
ROA %  0.0% 0.0% 58.7% 36.8% 13.4%  
ROI %  0.0% 0.0% 102.6% 64.2% 23.4%  
ROE %  0.0% 0.0% 86.8% 52.3% 19.8%  

Solidity 
2019
N/A
2020
N/A
2021
2022/6
2022
2023/6
2023
2024/6
Equity ratio %  0.0% 0.0% 51.2% 55.7% 56.1%  
Relative indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Relative net indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net int. bear. debt to EBITDA, %  0.0% 0.0% -138.0% -219.1% -339.3%  
Gearing %  0.0% 0.0% 8.8% 0.0% 0.0%  
Net interest  0 0 0 0 0  
Financing costs %  0.0% 0.0% 33.8% 9.0% 0.0%  

Liquidity 
2019
N/A
2020
N/A
2021
2022/6
2022
2023/6
2023
2024/6
Quick Ratio  0.0 0.0 2.0 2.3 2.2  
Current Ratio  0.0 0.0 2.1 2.3 2.4  
Cash and cash equivalent  0.0 0.0 529.7 476.7 341.7  

Capital use efficiency 
2019
N/A
2020
N/A
2021
2022/6
2022
2023/6
2023
2024/6
Trade debtors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Trade creditors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Current assets / Net sales %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net working capital  0.0 0.0 312.3 324.2 224.0  
Net working capital %  0.0% 0.0% 0.0% 0.0% 0.0%  

Employee efficiency 
2019
N/A
2020
N/A
2021
2022/6
2022
2023/6
2023
2024/6
Net sales / employee  0 0 0 0 0  
Added value / employee  0 0 0 0 101  
Employee expenses / employee  0 0 0 0 0  
EBITDA / employee  0 0 0 0 101  
EBIT / employee  0 0 0 0 64  
Net earnings / employee  0 0 0 0 53