Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MARKEM-IMAJE A/S 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 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% 1.3% 1.3%   Bankruptcy risk   3.1% 3.0% 3.4% 2.4% 4.7% 8.9% 17.9% 17.5%   Credit score (0-100)   58 58 54 61 45 26 8 9   Credit rating   BBB BBB BBB BBB BBB 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   0 0 0 0 0 0 0 0   Gross profit   6,717 7,487 7,389 7,713 2,654 514 0.0 0.0   EBITDA   1,112 675 719 996 600 514 0.0 0.0   EBIT   1,107 675 719 996 600 514 0.0 0.0   Pre-tax profit (PTP)   1,080.3 664.6 708.7 976.0 745.8 720.3 0.0 0.0   Net earnings   848.0 468.6 601.7 761.1 581.6 561.8 0.0 0.0   Pre-tax profit without non-rec. items   1,080 665 709 976 746 720 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 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   7,464 4,333 4,934 5,696 6,277 6,839 39.0 39.0   Interest-bearing liabilities   540 1,259 974 2,692 646 620 0.0 0.0   Balance sheet total (assets)   15,067 9,422 12,259 12,612 8,886 9,615 39.0 39.0   Net Debt   540 1,259 974 2,692 646 620 -39.0 -39.0     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   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   6,717 7,487 7,389 7,713 2,654 514 0.0 0.0   Gross profit growth   10.1% 11.5% -1.3% 4.4% -65.6% -80.6% -100.0% 0.0%   Employees   0 7 8 8 8 0 0 0   Employee growth %   0.0% 0.0% 14.3% 0.0% 0.0% -100.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   15,067 9,422 12,259 12,612 8,886 9,615 39 39   Balance sheet change%   21.0% -37.5% 30.1% 2.9% -29.5% 8.2% -99.6% 0.0%   Added value   1,111.7 675.2 719.1 996.4 599.7 514.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -9 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 5.0 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 %   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 (%)   16.5% 9.0% 9.7% 12.9% 22.6% 100.0% 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 %   8.8% 6.5% 6.9% 8.1% 7.2% 8.1% 0.0% 0.0%   ROI %   14.7% 11.2% 11.5% 12.8% 9.9% 10.3% 0.0% 0.0%   ROE %   11.8% 7.9% 13.0% 14.3% 9.7% 8.6% 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 %   49.5% 46.0% 40.3% 45.2% 70.6% 71.1% 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, %   48.6% 186.5% 135.4% 270.1% 107.7% 120.5% 0.0% 0.0%   Gearing %   7.2% 29.1% 19.7% 47.3% 10.3% 9.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   17.9% 14.5% 4.0% 1.8% 1.6% 4.4% 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   1.8 1.9 1.9 1.8 3.5 3.5 0.0 0.0   Current Ratio   2.0 2.0 2.0 1.9 3.5 3.5 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 0.0 0.0 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)   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   7,671.1 4,696.7 6,126.1 5,963.6 6,330.2 6,876.0 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  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 96 90 125 75 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 96 90 125 75 0 0 0   EBIT / employee   0 96 90 125 75 0 0 0   Net earnings / employee   0 67 75 95 73 0 0 0