Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MALERMESTER MORTEN LYNGSØ LARSEN HOLDING 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  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Bankruptcy risk for industry   6.4% 6.4% 6.4% 6.4% 6.4% 6.4% 6.4% 6.4%   Bankruptcy risk   2.8% 2.8% 1.8% 1.8% 1.4% 1.5% 7.8% 7.7%   Credit score (0-100)   61 59 70 71 77 77 31 32   Credit rating   BBB BBB A A A A BB BB   Credit limit (kDKK)   0.0 0.0 4.8 5.3 124.8 70.7 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   2.3 240 272 266 3,220 1,105 0.0 0.0   EBITDA   2.3 240 272 266 3,220 895 0.0 0.0   EBIT   2.3 147 179 173 3,038 542 0.0 0.0   Pre-tax profit (PTP)   1,388.9 2,381.0 2,621.6 2,328.8 2,764.9 3,508.5 0.0 0.0   Net earnings   1,417.1 2,385.9 2,597.4 2,380.7 2,738.9 3,462.2 0.0 0.0   Pre-tax profit without non-rec. items   1,389 2,381 2,622 2,329 2,765 3,509 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Tangible assets total   0.0 2,636 2,543 2,450 10,191 12,453 0.0 0.0   Shareholders equity total   3,257 5,037 7,578 8,959 11,639 15,040 6,048 6,048   Interest-bearing liabilities   5,209 5,609 6,182 6,317 12,342 11,491 0.0 0.0   Balance sheet total (assets)   9,082 11,607 13,863 15,365 24,354 27,243 6,048 6,048   Net Debt   5,177 5,252 4,155 4,289 9,449 10,440 -6,048 -6,048     See the entire balance sheet 1000.0 Volume  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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   2.3 240 272 266 3,220 1,105 0.0 0.0   Gross profit growth   0.0% 10,444.3% 13.6% -2.2% 1,109.6% -65.7% -100.0% 0.0%   Employees   0 0 0 0 0 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)   9,082 11,607 13,863 15,365 24,354 27,243 6,048 6,048   Balance sheet change%   96.5% 27.8% 19.4% 10.8% 58.5% 11.9% -77.8% 0.0%   Added value   2.3 239.8 272.3 266.2 3,130.9 895.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 2,543 -186 -186 7,559 1,908 -12,453 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 4.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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% 61.1% 65.8% 65.0% 94.3% 49.1% 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 %   22.5% 24.9% 22.2% 18.9% 16.2% 17.3% 0.0% 0.0%   ROI %   23.7% 26.9% 23.1% 19.0% 16.4% 16.2% 0.0% 0.0%   ROE %   55.0% 57.5% 41.2% 28.8% 26.6% 26.0% 0.0% 0.0%   1000.0 Solidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Equity ratio %   35.9% 43.4% 54.7% 58.3% 47.8% 55.2% 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, %   227,681.0% 2,190.5% 1,525.5% 1,611.3% 293.4% 1,165.9% 0.0% 0.0%   Gearing %   159.9% 111.4% 81.6% 70.5% 106.0% 76.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.8% 3.6% 3.4% 6.9% 4.9% 5.0% 0.0% 0.0%   1000.0 Liquidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Quick Ratio   1.9 0.5 0.5 0.5 0.5 0.3 0.0 0.0   Current Ratio   1.9 0.5 0.5 0.5 0.5 0.3 0.0 0.0   Cash and cash equivalent   31.6 357.1 2,027.8 2,027.4 2,892.2 1,051.7 0.0 0.0   1000.0 Capital use efficiency  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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   1,649.3 -2,207.9 -2,230.4 -2,300.0 -6,405.2 -5,547.4 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  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 0 895 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 895 0 0   EBIT / employee   0 0 0 0 0 542 0 0   Net earnings / employee   0 0 0 0 0 3,462 0 0