Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Maximum Vejle ApS

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading...   Loading...

1000.0 Bankruptcy Risk  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.7%   Bankruptcy risk   1.2% 1.1% 1.0% 2.8% 0.9% 1.0% 7.8% 9.2%   Credit score (0-100)   84 86 88 59 87 86 31 7   Credit rating   BBB BBB A BB A A B B   Credit limit (kDKK)   114.4 186.5 293.3 0.0 592.8 337.7 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   4,973 5,125 4,579 2,584 6,297 6,853 0.0 0.0   EBITDA   1,729 2,039 2,050 1,056 3,409 3,769 0.0 0.0   EBIT   385 644 681 -308 2,570 2,811 0.0 0.0   Pre-tax profit (PTP)   252.4 497.8 634.3 -444.8 2,535.3 2,793.4 0.0 0.0   Net earnings   196.9 384.9 504.1 -346.9 1,977.5 2,178.9 0.0 0.0   Pre-tax profit without non-rec. items   252 498 634 -445 2,535 2,793 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Tangible assets total   9,357 8,344 7,119 5,793 6,680 5,866 0.0 0.0   Shareholders equity total   2,581 2,966 3,470 3,123 5,100 3,279 3,154 3,154   Interest-bearing liabilities   6,265 2,883 2,085 1,852 303 309 0.0 0.0   Balance sheet total (assets)   11,526 8,676 7,933 7,111 9,757 7,822 3,154 3,154   Net Debt   6,232 2,812 2,048 1,817 -1,699 -533 -3,146 -3,146     See the entire balance sheet 1000.0 Volume  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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   4,973 5,125 4,579 2,584 6,297 6,853 0.0 0.0   Gross profit growth   -11.8% 3.1% -10.7% -43.6% 143.7% 8.8% -100.0% 0.0%   Employees   10 9 8 4 7 8 0 0   Employee growth %   0.0% -10.0% -11.1% -50.0% 75.0% 14.3% -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)   11,526 8,676 7,933 7,111 9,757 7,822 3,154 3,154   Balance sheet change%   -0.4% -24.7% -8.6% -10.4% 37.2% -19.8% -59.7% 0.0%   Added value   1,728.7 2,039.0 2,049.8 1,056.4 3,934.0 3,768.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -1,491 -2,410 -2,597 -2,693 46 -1,774 -5,866 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 -1.0 1.0 2.0 0.0 0.0   1000.0 Profitability  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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 (%)   7.8% 12.6% 14.9% -11.9% 40.8% 41.0% 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 %   3.9% 6.4% 8.3% -4.1% 30.5% 32.0% 0.0% 0.0%   ROI %   4.4% 7.2% 9.8% -4.8% 37.8% 43.6% 0.0% 0.0%   ROE %   7.9% 13.9% 15.7% -10.5% 48.1% 52.0% 0.0% 0.0%   1000.0 Solidity  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Equity ratio %   21.5% 33.6% 43.5% 43.7% 46.8% 37.7% 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, %   360.5% 137.9% 99.9% 172.0% -49.8% -14.1% 0.0% 0.0%   Gearing %   242.8% 97.2% 60.1% 59.3% 5.9% 9.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.2% 3.2% 2.2% 7.0% 3.2% 5.8% 0.0% 0.0%   1000.0 Liquidity  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Quick Ratio   0.5 0.1 0.2 0.4 0.9 0.4 0.0 0.0   Current Ratio   0.6 0.1 0.2 0.5 1.0 0.5 0.0 0.0   Cash and cash equivalent   32.9 71.4 36.5 34.7 2,001.7 841.4 0.0 0.0   1000.0 Capital use efficiency  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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   -1,718.0 -3,982.3 -2,435.2 -1,591.8 -75.8 -1,410.6 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  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   173 227 256 264 562 471 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   173 227 256 264 487 471 0 0   EBIT / employee   39 72 85 -77 367 351 0 0   Net earnings / employee   20 43 63 -87 283 272 0 0