Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Martin Buch Holding 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% 1.5% 1.5%   Bankruptcy risk   7.8% 12.0% 8.5% 1.8% 1.6% 9.3% 23.6% 23.6%   Credit score (0-100)   33 21 29 70 74 25 4 4   Credit rating   BB BB BB A A BB B B   Credit limit (kDKK)   0.0 0.0 0.0 0.9 3.4 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   47 0 664 449 375 -430 -430 -430   Gross profit   41.5 -3.1 660 445 368 -436 0.0 0.0   EBITDA   41.5 -3.1 660 445 368 -436 0.0 0.0   EBIT   41.5 -3.1 660 445 368 -436 0.0 0.0   Pre-tax profit (PTP)   179.7 -5.2 657.8 424.7 326.2 -463.2 0.0 0.0   Net earnings   179.7 -5.2 660.1 430.2 331.9 -458.1 0.0 0.0   Pre-tax profit without non-rec. items   180 -5.2 658 425 326 -463 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   191 186 825 1,199 1,473 956 3.1 3.1   Interest-bearing liabilities   0.0 10.4 10.8 460 231 463 0.0 0.0   Balance sheet total (assets)   308 205 927 1,877 2,116 1,421 3.1 3.1   Net Debt   -0.2 -144 -88.3 -75.4 -221 81.5 -3.1 -3.1     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   47 0 664 449 375 -430 -430 -430   Net sales growth   0.0% -100.0% 0.0% -32.3% -16.6% -214.9% 0.0% 0.0%   Gross profit   41.5 -3.1 660 445 368 -436 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% -32.6% -17.3% 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)   308 205 927 1,877 2,116 1,421 3 3   Balance sheet change%   -23.1% -33.5% 353.3% 102.4% 12.7% -32.8% -99.8% 0.0%   Added value   41.5 -3.1 660.0 445.1 368.0 -436.0 0.0 0.0   Added value %   88.7% 0.0% 99.4% 99.1% 98.2% 101.3% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 0   Net sales trend   0.0 -1.0 0.0 -1.0 -2.0 -3.0 0.0 0.0   EBIT trend   1.0 -1.0 1.0 2.0 3.0 -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 %   88.7% 0.0% 99.4% 99.1% 98.2% 101.3% 0.0% 0.0%   EBIT %   88.7% 0.0% 99.4% 99.1% 98.2% 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 %   383.5% 0.0% 99.4% 95.7% 88.6% 106.5% 0.0% 0.0%   Profit before depreciation and extraordinary items %   383.5% 0.0% 99.4% 95.7% 88.6% 106.5% 0.0% 0.0%   Pre tax profit less extraordinaries %   383.5% 0.0% 99.1% 94.5% 87.1% 107.6% 0.0% 0.0%   ROA %   51.5% -1.2% 116.6% 31.7% 18.4% -24.6% 0.0% 0.0%   ROI %   68.5% -1.6% 128.0% 35.7% 21.9% -27.9% 0.0% 0.0%   ROE %   178.0% -2.8% 130.7% 42.5% 24.8% -37.7% 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 %   62.0% 90.7% 88.9% 63.8% 69.6% 67.3% 100.0% 100.0%   Relative indebtedness %   249.3% 0.0% 15.4% 151.1% 171.7% -108.1% 0.0% 0.0%   Relative net indebtedness %   248.9% 0.0% 0.5% 32.0% 50.9% -19.5% 0.7% 0.7%   Net int. bear. debt to EBITDA, %   -0.5% 4,614.2% -13.4% -16.9% -60.1% -18.7% 0.0% 0.0%   Gearing %   0.0% 5.6% 1.3% 38.4% 15.7% 48.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.4% 40.5% 21.0% 8.7% 12.1% 8.1% 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   2.2 8.1 1.7 1.0 1.0 1.1 0.0 0.0   Current Ratio   2.2 8.1 1.7 1.0 1.0 1.1 0.0 0.0   Cash and cash equivalent   0.2 154.6 99.1 535.1 452.4 381.1 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 0.0 217.0 138.3 160.4 0.0 0.0   Current assets / Net sales %   549.8% 0.0% 26.9% 151.2% 171.9% -123.0% -0.7% -0.7%   Net working capital   140.8 135.5 76.3 0.6 0.8 64.1 0.0 0.0   Net working capital %   300.4% 0.0% 11.5% 0.1% 0.2% -14.9% 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   47 0 664 449 375 -430 0 0   Added value / employee   42 -3 660 445 368 -436 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   42 -3 660 445 368 -436 0 0   EBIT / employee   42 -3 660 445 368 -436 0 0   Net earnings / employee   180 -5 660 430 332 -458 0 0