Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MENDE 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  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   2.2% 2.1% 2.4% 1.3% 1.2% 1.4% 8.4% 8.4%   Credit score (0-100)   67 68 63 79 81 76 29 29   Credit rating   BBB BBB BBB A A A BB BB   Credit limit (kDKK)   0.2 0.4 0.1 140.1 188.5 63.0 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   23.1 155 -40.8 -15.4 -11.4 -28.0 0.0 0.0   EBITDA   23.1 155 -55.0 -15.4 -11.4 -28.0 0.0 0.0   EBIT   -60.6 58.4 -85.6 -41.6 -57.5 -63.1 0.0 0.0   Pre-tax profit (PTP)   390.4 649.5 187.0 1,888.8 1,249.0 823.8 0.0 0.0   Net earnings   390.4 648.5 104.5 1,888.8 1,249.0 684.3 0.0 0.0   Pre-tax profit without non-rec. items   390 650 187 1,889 1,249 824 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   152 58.8 49.8 172 126 415 0.0 0.0   Shareholders equity total   6,166 6,706 6,700 8,476 9,611 10,173 8,298 8,298   Interest-bearing liabilities   12.3 61.7 6.4 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   6,284 6,840 6,722 8,679 9,638 10,323 8,298 8,298   Net Debt   -1,649 -2,047 -2,282 -3,802 -3,527 -4,539 -8,298 -8,298     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   23.1 155 -40.8 -15.4 -11.4 -28.0 0.0 0.0   Gross profit growth   -74.1% 573.5% 0.0% 62.3% 25.7% -145.1% 0.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 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)   6,284 6,840 6,722 8,679 9,638 10,323 8,298 8,298   Balance sheet change%   8.1% 8.8% -1.7% 29.1% 11.1% 7.1% -19.6% 0.0%   Added value   23.1 155.3 -55.0 -15.4 -31.2 -28.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -167 -190 -40 96 -92 255 -415 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -1.0 1.0 -1.0 -2.0 -3.0 -4.0 0.0 0.0   1000.0 Profitability  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 (%)   -262.8% 37.6% 209.9% 270.5% 502.7% 225.0% 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 %   5.1% 9.9% 3.1% 26.7% 13.7% 10.3% 0.0% 0.0%   ROI %   5.2% 10.1% 3.1% 27.1% 13.8% 10.4% 0.0% 0.0%   ROE %   6.5% 10.1% 1.6% 24.9% 13.8% 6.9% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   99.3% 98.0% 99.7% 97.7% 99.7% 98.5% 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, %   -7,152.7% -1,317.8% 4,146.2% 24,702.5% 30,848.2% 16,193.8% 0.0% 0.0%   Gearing %   0.2% 0.9% 0.1% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   -480.4% 8.1% 70.8% 5,215.7% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   111.2 40.6 237.8 25.7 254.0 746.5 0.0 0.0   Current Ratio   41.4 40.6 237.8 25.7 254.0 746.5 0.0 0.0   Cash and cash equivalent   1,661.8 2,108.6 2,287.9 3,801.7 3,527.5 4,539.4 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   4,219.8 5,284.8 4,452.2 4,353.1 4,925.7 5,660.3 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0