Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

M maler 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  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   6.4% 6.4% 6.4% 6.4% 6.4% 6.4% 6.4% 6.4%   Bankruptcy risk   35.4% 7.9% 4.1% 8.7% 5.8% 27.8% 18.3% 18.1%   Credit score (0-100)   1 32 49 27 39 1 8 8   Credit rating   C BB BBB BB BBB B 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   -39.8 1,665 2,725 2,303 2,109 1,034 0.0 0.0   EBITDA   10.2 72.1 250 -147 158 -206 0.0 0.0   EBIT   10.2 39.9 201 -204 97.7 -266 0.0 0.0   Pre-tax profit (PTP)   10.2 38.4 198.7 -209.6 91.1 -274.1 0.0 0.0   Net earnings   10.2 27.1 152.2 -204.2 93.9 -268.7 0.0 0.0   Pre-tax profit without non-rec. items   10.2 38.4 199 -210 91.1 -274 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   0.0 217 198 173 139 78.8 0.0 0.0   Shareholders equity total   88.1 115 267 63.2 157 -112 -162 -162   Interest-bearing liabilities   0.0 216 0.0 0.0 0.0 0.0 162 162   Balance sheet total (assets)   103 866 1,614 914 1,009 686 0.0 0.0   Net Debt   -103 -34.2 -850 -178 -426 -201 162 162     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   -39.8 1,665 2,725 2,303 2,109 1,034 0.0 0.0   Gross profit growth   -1,174.8% 0.0% 63.7% -15.5% -8.4% -51.0% -100.0% 0.0%   Employees   0 0 4 6 5 3 0 0   Employee growth %   -100.0% 0.0% 0.0% 50.0% -16.7% -40.0% -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)   103 866 1,614 914 1,009 686 0 0   Balance sheet change%   8.9% 739.7% 86.5% -43.4% 10.5% -32.1% -100.0% 0.0%   Added value   10.2 72.1 250.4 -146.6 155.4 -205.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 185 -69 -82 -94 -120 -79 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 3.0 -1.0 1.0 -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 %   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 (%)   -25.5% 2.4% 7.4% -8.9% 4.6% -25.7% 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 %   10.3% 8.3% 16.3% -16.2% 10.4% -29.4% 0.0% 0.0%   ROI %   12.2% 18.9% 65.9% -87.5% 57.3% -338.1% 0.0% 0.0%   ROE %   12.2% 26.7% 79.6% -123.5% 85.2% -63.8% 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 %   85.4% 13.3% 16.6% 6.9% 15.6% -14.0% -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, %   -1,014.5% -47.4% -339.6% 121.6% -270.1% 97.7% 0.0% 0.0%   Gearing %   0.0% 187.2% 0.0% 0.0% 0.0% 0.0% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 1.6% 2.8% 0.0% 0.0% 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   6.9 0.6 1.0 0.9 0.9 0.7 0.0 0.0   Current Ratio   6.9 0.9 1.1 1.0 1.0 0.8 0.0 0.0   Cash and cash equivalent   103.1 249.8 850.4 178.2 425.7 201.0 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   88.1 -95.3 77.5 18.9 18.4 -190.3 -80.8 -80.8   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 0 63 -24 31 -69 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 63 -24 32 -69 0 0   EBIT / employee   0 0 50 -34 20 -89 0 0   Net earnings / employee   0 0 38 -34 19 -90 0 0