Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

AC MEYERS VÆNGE, KØBENHAVN 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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 0.3% 0.3%   Bankruptcy risk   1.2% 0.6% 0.5% 0.4% 0.5% 1.0% 7.2% 7.1%   Credit score (0-100)   83 98 99 100 99 85 34 34   Credit rating   A AA AAA AAA AAA A BBB BBB   Credit limit (kDKK)   1,521.2 10,803.3 12,759.8 18,262.0 24,992.3 15,145.0 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   -1,226 4,321 17,709 26,020 26,840 23,425 0.0 0.0   EBITDA   -1,226 4,321 17,709 26,020 26,840 23,425 0.0 0.0   EBIT   -1,226 4,321 17,709 53,708 88,241 58,425 0.0 0.0   Pre-tax profit (PTP)   -1,382.0 34,630.0 11,003.0 41,368.0 75,892.0 46,949.0 0.0 0.0   Net earnings   -1,842.0 26,614.0 8,980.0 32,267.0 60,077.0 33,371.0 0.0 0.0   Pre-tax profit without non-rec. items   -1,382 34,630 11,003 41,368 75,892 46,949 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   416,667 604,800 615,600 644,500 706,000 741,000 0.0 0.0   Shareholders equity total   75,067 101,682 110,662 142,929 195,106 213,977 213,916 213,916   Interest-bearing liabilities   320,232 497,408 497,139 491,326 491,373 496,732 0.0 0.0   Balance sheet total (assets)   418,285 619,837 631,522 670,369 735,411 771,612 213,916 213,916   Net Debt   318,838 482,643 482,574 466,258 462,732 466,616 -213,916 -213,916     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   -1,226 4,321 17,709 26,020 26,840 23,425 0.0 0.0   Gross profit growth   0.0% 0.0% 309.8% 46.9% 3.2% -12.7% -100.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 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)   418,285 619,837 631,522 670,369 735,411 771,612 213,916 213,916   Balance sheet change%   90.1% 48.2% 1.9% 6.2% 9.7% 4.9% -72.3% 0.0%   Added value   -1,226.0 4,321.0 17,709.0 53,708.0 88,241.0 58,425.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   238,531 188,133 10,800 28,900 61,500 35,000 -741,000 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -1.0 1.0 2.0 3.0 4.0 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 (%)   100.0% 100.0% 100.0% 206.4% 328.8% 249.4% 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 %   -0.4% 8.4% 4.0% 8.3% 12.6% 7.9% 0.0% 0.0%   ROI %   -0.4% 8.7% 4.1% 8.4% 12.9% 7.9% 0.0% 0.0%   ROE %   -2.4% 30.1% 8.5% 25.4% 35.5% 16.3% 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 %   17.9% 16.4% 17.5% 21.3% 15.7% 27.7% 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, %   -26,006.4% 11,169.7% 2,725.0% 1,791.9% 1,724.0% 1,992.0% 0.0% 0.0%   Gearing %   426.6% 489.2% 449.2% 343.8% 251.8% 232.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.1% 2.2% 2.8% 2.5% 2.5% 2.5% 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   0.1 0.1 0.9 1.5 1.8 5.7 0.0 0.0   Current Ratio   0.1 0.1 0.9 1.5 1.8 5.7 0.0 0.0   Cash and cash equivalent   1,394.0 14,765.0 14,565.0 25,068.0 28,641.0 30,116.0 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   -21,368.0 -255,927.0 -2,455.0 8,744.0 13,424.0 25,277.0 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 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0