Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MEIER INVEST 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% 0.6% 0.6%   Bankruptcy risk   1.3% 1.5% 1.3% 1.5% 1.0% 3.1% 9.7% 9.7%   Credit score (0-100)   81 78 80 75 86 55 25 25   Credit rating   A A A A A BBB BB BB   Credit limit (kDKK)   53.9 29.0 104.0 34.7 645.9 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   592 838 1,044 2,276 2,769 -122 -122 -122   Gross profit   677 822 1,036 2,268 2,761 -132 0.0 0.0   EBITDA   677 822 1,036 2,268 2,761 -132 0.0 0.0   EBIT   677 822 1,036 2,268 2,761 -132 0.0 0.0   Pre-tax profit (PTP)   649.0 797.0 1,016.0 2,257.0 2,758.0 -130.0 0.0 0.0   Net earnings   649.0 797.0 1,016.0 2,257.0 2,758.0 -130.0 0.0 0.0   Pre-tax profit without non-rec. items   649 797 1,016 2,257 2,758 -130 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   4,232 5,029 5,935 8,087 10,718 10,470 4,675 4,675   Interest-bearing liabilities   791 633 572 303 284 370 0.0 0.0   Balance sheet total (assets)   5,029 5,668 6,513 8,396 11,008 10,846 4,675 4,675   Net Debt   791 633 572 303 29.0 -445 -4,675 -4,675     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   592 838 1,044 2,276 2,769 -122 -122 -122   Net sales growth   67.2% 41.6% 24.6% 118.0% 21.7% -104.4% 0.0% 0.0%   Gross profit   677 822 1,036 2,268 2,761 -132 0.0 0.0   Gross profit growth   95.7% 21.4% 26.0% 118.9% 21.7% 0.0% 0.0% 0.0%   Employees   1 1 1 1 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)   5,029 5,668 6,513 8,396 11,008 10,846 4,675 4,675   Balance sheet change%   15.7% 12.7% 14.9% 28.9% 31.1% -1.5% -56.9% 0.0%   Added value   677.0 822.0 1,036.0 2,268.0 2,761.0 -131.7 0.0 0.0   Added value %   114.4% 98.1% 99.2% 99.6% 99.7% 108.3% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 0   Net sales trend   2.0 3.0 4.0 5.0 5.0 -1.0 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  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 %   114.4% 98.1% 99.2% 99.6% 99.7% 108.3% 0.0% 0.0%   EBIT %   114.4% 98.1% 99.2% 99.6% 99.7% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 0.0% 0.0%   Net Earnings %   109.6% 95.1% 97.3% 99.2% 99.6% 106.9% 0.0% 0.0%   Profit before depreciation and extraordinary items %   109.6% 95.1% 97.3% 99.2% 99.6% 106.9% 0.0% 0.0%   Pre tax profit less extraordinaries %   109.6% 95.1% 97.3% 99.2% 99.6% 106.9% 0.0% 0.0%   ROA %   14.4% 15.4% 17.0% 30.4% 28.5% -1.2% 0.0% 0.0%   ROI %   14.5% 15.4% 17.0% 30.4% 28.5% -1.2% 0.0% 0.0%   ROE %   16.6% 17.2% 18.5% 32.2% 29.3% -1.2% 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 %   84.2% 88.7% 91.1% 96.3% 97.4% 96.5% 100.0% 100.0%   Relative indebtedness %   134.6% 76.3% 55.4% 13.6% 10.5% -308.8% 0.0% 0.0%   Relative net indebtedness %   134.6% 76.3% 55.4% 13.6% 1.3% 361.1% 3,844.3% 3,844.3%   Net int. bear. debt to EBITDA, %   116.8% 77.0% 55.2% 13.4% 1.1% 337.8% 0.0% 0.0%   Gearing %   18.7% 12.6% 9.6% 3.7% 2.6% 3.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.6% 3.5% 3.3% 2.5% 1.0% 0.0% 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   0.0 0.0 0.0 0.0 0.9 2.2 0.0 0.0   Current Ratio   0.0 0.0 0.0 0.0 0.9 2.2 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 255.0 814.6 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% 9.2% -669.8% -3,844.3% -3,844.3%   Net working capital   -797.0 -639.0 -578.0 -309.0 -35.0 439.1 0.0 0.0   Net working capital %   -134.6% -76.3% -55.4% -13.6% -1.3% -361.1% 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   592 838 1,044 2,276 2,769 -122 0 0   Added value / employee   677 822 1,036 2,268 2,761 -132 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   677 822 1,036 2,268 2,761 -132 0 0   EBIT / employee   677 822 1,036 2,268 2,761 -132 0 0   Net earnings / employee   649 797 1,016 2,257 2,758 -130 0 0