Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Mauritzens Malerentreprise 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   6.4% 6.4% 6.4% 6.4% 6.4% 6.4% 6.4% 6.4%   Bankruptcy risk   7.3% 4.1% 4.1% 3.8% 2.9% 1.7% 9.3% 9.3%   Credit score (0-100)   34 50 49 50 58 72 26 26   Credit rating   BBB BBB BBB BBB BBB A BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 0.0 4.8 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 3,982 0 0 0 0 0   Gross profit   2,668 2,981 2,845 3,464 4,131 4,141 0.0 0.0   EBITDA   460 426 17.8 1,175 1,658 1,025 0.0 0.0   EBIT   460 407 3.6 1,165 1,648 1,015 0.0 0.0   Pre-tax profit (PTP)   458.5 406.6 -2.2 1,156.3 1,616.7 1,014.7 0.0 0.0   Net earnings   414.8 311.4 -3.2 901.9 1,261.0 789.2 0.0 0.0   Pre-tax profit without non-rec. items   458 407 -2.2 1,156 1,617 1,015 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 56.8 42.6 31.9 21.3 1,693 0.0 0.0   Shareholders equity total   237 548 545 1,447 2,309 2,922 2,695 2,695   Interest-bearing liabilities   207 207 581 160 160 224 0.0 0.0   Balance sheet total (assets)   1,119 1,402 2,070 3,012 3,709 4,113 2,695 2,695   Net Debt   -697 -1,009 -874 -1,513 -2,372 -1,054 -2,695 -2,695     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 3,982 0 0 0 0 0   Net sales growth   0.0% 0.0% 0.0% -100.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   2,668 2,981 2,845 3,464 4,131 4,141 0.0 0.0   Gross profit growth   28.7% 11.7% -4.5% 21.8% 19.2% 0.2% -100.0% 0.0%   Employees   0 4 4 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% -100.0% 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)   1,119 1,402 2,070 3,012 3,709 4,113 2,695 2,695   Balance sheet change%   210.5% 25.3% 47.6% 45.5% 23.1% 10.9% -34.5% 0.0%   Added value   459.6 425.5 17.8 1,175.3 1,658.3 1,025.4 0.0 0.0   Added value %   0.0% 0.0% 0.4% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 38 449 744 -1,264 1,661 -1,693 0   Net sales trend   0.0 0.0 0.0 -1.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 3.0 4.0 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% 0.4% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   0.0% 0.0% 0.1% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   17.2% 13.6% 0.1% 33.6% 39.9% 24.5% 0.0% 0.0%   Net Earnings %   0.0% 0.0% -0.1% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 0.0% 0.3% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 0.0% -0.1% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   55.5% 32.3% 0.2% 45.8% 49.0% 25.9% 0.0% 0.0%   ROI %   151.9% 67.8% 0.4% 85.2% 80.8% 36.1% 0.0% 0.0%   ROE %   138.9% 79.3% -0.6% 90.5% 67.1% 30.2% 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 %   21.2% 39.1% 26.3% 48.0% 62.3% 71.0% 100.0% 100.0%   Relative indebtedness %   0.0% 0.0% 38.3% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   0.0% 0.0% 1.7% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   -151.8% -237.1% -4,907.2% -128.8% -143.0% -102.8% 0.0% 0.0%   Gearing %   87.3% 37.7% 106.5% 11.1% 6.9% 7.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.6% 0.0% 1.5% 2.3% 19.4% 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   1.3 1.6 1.0 1.1 2.2 2.0 0.0 0.0   Current Ratio   1.3 1.6 1.0 1.1 2.2 2.0 0.0 0.0   Cash and cash equivalent   904.4 1,216.0 1,455.0 1,673.3 2,531.8 1,278.4 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 8.0 0.0 0.0 0.0 0.0 0.0   Trade creditors turnover (days)   0.0 0.0 26.6 0.0 0.0 0.0 0.0 0.0   Current assets / Net sales %   0.0% 0.0% 38.9% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   237.0 491.6 25.2 172.4 1,688.1 1,228.8 0.0 0.0   Net working capital %   0.0% 0.0% 0.6% 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 0 995 0 0 0 0 0   Added value / employee   0 106 4 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 106 4 0 0 0 0 0   EBIT / employee   0 102 1 0 0 0 0 0   Net earnings / employee   0 78 -1 0 0 0 0 0