Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MEDEMA 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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   3.4% 5.8% 5.1% 5.3% 1.6% 1.4% 10.6% 10.6%   Credit score (0-100)   55 40 42 42 73 78 23 23   Credit rating   BBB BBB BBB BBB A A BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 56.2 268.9 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/12 2020 2020/12 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   24,265 18,605 21,426 19,682 30,209 32,436 0.0 0.0   EBITDA   2,989 -3,174 250 -1,361 6,003 10,476 0.0 0.0   EBIT   2,989 -3,174 250 -1,361 5,055 9,433 0.0 0.0   Pre-tax profit (PTP)   1,748.1 -632.0 -3,037.0 -405.0 3,152.6 6,455.7 0.0 0.0   Net earnings   1,748.1 -632.0 -3,037.0 -405.0 3,664.3 5,579.0 0.0 0.0   Pre-tax profit without non-rec. items   2,989 -3,174 250 -1,361 3,153 6,456 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 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 0.0 0.0 3,790 3,131 0.0 0.0   Shareholders equity total   20,003 19,371 16,335 15,929 19,594 25,173 5,545 5,545   Interest-bearing liabilities   0.0 0.0 0.0 0.0 13,570 8,288 0.0 0.0   Balance sheet total (assets)   65,634 56,421 65,067 40,042 55,988 50,225 5,545 5,545   Net Debt   0.0 0.0 0.0 0.0 13,570 8,288 -5,545 -5,545     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 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   24,265 18,605 21,426 19,682 30,209 32,436 0.0 0.0   Gross profit growth   21.1% -23.3% 15.2% -8.1% 53.5% 7.4% -100.0% 0.0%   Employees   0 0 0 0 41 35 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% -14.6% -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)   65,634 56,421 65,067 40,042 55,988 50,225 5,545 5,545   Balance sheet change%   22.3% -14.0% 15.3% -38.5% 39.8% -10.3% -89.0% 0.0%   Added value   2,989.0 -3,174.0 250.0 -1,361.0 5,055.3 10,476.0 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 4,019 -2,074 -3,935 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   4.0 -1.0 1.0 -1.0 1.0 2.0 0.0 0.0   1000.0 Profitability  2019 2019/12 2020 2020/12 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 (%)   12.3% -17.1% 1.2% -6.9% 16.7% 29.1% 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 %   5.0% -5.2% 0.4% -2.6% 16.6% 20.6% 0.0% 0.0%   ROI %   5.0% -5.2% 0.4% -2.6% 21.5% 31.8% 0.0% 0.0%   ROE %   9.1% -3.2% -17.0% -2.5% 20.6% 24.9% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   100.0% 100.0% 100.0% 100.0% 35.0% 50.1% 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, %   0.0% 0.0% 0.0% 0.0% 226.1% 79.1% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 69.3% 32.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 70.9% 40.9% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   0.0 0.0 0.0 0.0 0.1 0.2 0.0 0.0   Current Ratio   0.0 0.0 0.0 0.0 1.5 2.1 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  2019 2019/12 2020 2020/12 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 0.0 0.0 17,462.0 23,912.3 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 2019/12 2020 2020/12 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 0 0 123 299 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 146 299 0 0   EBIT / employee   0 0 0 0 123 270 0 0   Net earnings / employee   0 0 0 0 89 159 0 0