Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MAAK-Shop 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 N/A 2019 2020/1 2020 2021/1 2021 2022/1 2022 2023/1 2023 2024/1 2024e N/A 2025e N/A Bankruptcy risk for industry   5.6% 5.6% 5.6% 5.6% 5.6% 5.6% 1.5% 5.6%   Bankruptcy risk   0.0% 3.1% 2.5% 1.4% 2.0% 6.1% 13.7% 10.9%   Credit score (0-100)   0 58 62 77 68 37 16 22   Credit rating   N/A BBB BBB A A BBB BB BB   Credit limit (kDKK)   0.0 0.0 0.0 25.4 0.3 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 N/A 2019 2020/1 2020 2021/1 2021 2022/1 2022 2023/1 2023 2024/1 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   0.0 3,531 4,113 4,098 3,604 2,722 0.0 0.0   EBITDA   0.0 1,053 1,864 1,298 799 152 0.0 0.0   EBIT   0.0 931 1,766 1,200 698 39.5 0.0 0.0   Pre-tax profit (PTP)   0.0 867.1 1,676.8 1,109.7 712.0 23.3 0.0 0.0   Net earnings   0.0 674.2 1,305.3 865.2 555.0 17.7 0.0 0.0   Pre-tax profit without non-rec. items   0.0 867 1,677 1,110 712 23.3 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 N/A 2019 2020/1 2020 2021/1 2021 2022/1 2022 2023/1 2023 2024/1 2024e N/A 2025e N/A Tangible assets total   0.0 311 228 152 82.0 900 0.0 0.0   Shareholders equity total   0.0 724 1,974 1,839 1,529 992 942 942   Interest-bearing liabilities   0.0 150 0.0 0.0 0.0 553 0.0 0.0   Balance sheet total (assets)   0.0 2,716 4,498 3,734 3,850 3,387 942 942   Net Debt   0.0 -723 -1,813 -1,268 -815 317 -942 -942     See the entire balance sheet 1000.0 Volume  2018 N/A 2019 2020/1 2020 2021/1 2021 2022/1 2022 2023/1 2023 2024/1 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   0.0 3,531 4,113 4,098 3,604 2,722 0.0 0.0   Gross profit growth   0.0% 0.0% 16.5% -0.4% -12.1% -24.5% -100.0% 0.0%   Employees   0 0 6 7 7 7 0 0   Employee growth %   0.0% 0.0% 0.0% 16.7% 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)   0 2,716 4,498 3,734 3,850 3,387 942 942   Balance sheet change%   0.0% 0.0% 65.6% -17.0% 3.1% -12.0% -72.2% 0.0%   Added value   0.0 1,052.9 1,864.2 1,297.6 795.8 152.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 245 -196 -188 -187 694 -900 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 1.0 2.0 3.0 4.0 5.0 0.0 0.0   1000.0 Profitability  2018 N/A 2019 2020/1 2020 2021/1 2021 2022/1 2022 2023/1 2023 2024/1 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 (%)   0.0% 26.4% 42.9% 29.3% 19.4% 1.5% 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 %   0.0% 34.3% 49.0% 29.3% 19.1% 1.1% 0.0% 0.0%   ROI %   0.0% 104.2% 122.7% 63.0% 42.9% 2.6% 0.0% 0.0%   ROE %   0.0% 93.1% 96.7% 45.4% 33.0% 1.4% 0.0% 0.0%   1000.0 Solidity  2018 N/A 2019 2020/1 2020 2021/1 2021 2022/1 2022 2023/1 2023 2024/1 2024e N/A 2025e N/A Equity ratio %   0.0% 36.2% 48.4% 56.1% 44.2% 32.8% 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% -68.7% -97.3% -97.7% -102.0% 208.3% 0.0% 0.0%   Gearing %   0.0% 20.7% 0.0% 0.0% 0.0% 55.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 84.9% 119.5% 0.0% 0.0% 5.9% 0.0% 0.0%   1000.0 Liquidity  2018 N/A 2019 2020/1 2020 2021/1 2021 2022/1 2022 2023/1 2023 2024/1 2024e N/A 2025e N/A Quick Ratio   0.0 0.5 1.2 1.3 0.8 0.2 0.0 0.0   Current Ratio   0.0 1.1 1.6 1.8 1.5 1.0 0.0 0.0   Cash and cash equivalent   0.0 873.1 1,813.2 1,267.6 815.0 235.6 0.0 0.0   1000.0 Capital use efficiency  2018 N/A 2019 2020/1 2020 2021/1 2021 2022/1 2022 2023/1 2023 2024/1 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   0.0 207.9 1,548.7 1,492.4 1,242.0 -101.7 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 N/A 2019 2020/1 2020 2021/1 2021 2022/1 2022 2023/1 2023 2024/1 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 311 185 114 22 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 311 185 114 22 0 0   EBIT / employee   0 0 294 171 100 6 0 0   Net earnings / employee   0 0 218 124 79 3 0 0