Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MERKUR GARDINER 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 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% 3.0%   Bankruptcy risk   1.4% 1.1% 6.1% 3.4% 1.9% 1.2% 11.9% 9.6%   Credit score (0-100)   79 86 38 52 70 81 20 26   Credit rating   A A BBB BBB A A BB BB   Credit limit (kDKK)   19.9 162.3 0.0 0.0 0.9 105.8 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   0 0 0 0 0 0 0 0   Gross profit   4,421 5,278 3,762 5,119 4,823 5,702 0.0 0.0   EBITDA   1,245 1,084 -578 829 1,000 1,311 0.0 0.0   EBIT   795 522 -903 236 583 725 0.0 0.0   Pre-tax profit (PTP)   601.7 379.8 -985.5 154.7 467.9 503.1 0.0 0.0   Net earnings   458.1 295.7 -769.5 119.2 364.9 386.8 0.0 0.0   Pre-tax profit without non-rec. items   602 380 -986 155 468 503 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   3,484 3,441 3,580 3,560 3,523 3,434 0.0 0.0   Shareholders equity total   1,925 2,221 1,451 1,571 1,936 2,322 1,737 1,737   Interest-bearing liabilities   3,137 1,750 1,613 2,753 3,289 2,619 0.0 0.0   Balance sheet total (assets)   7,354 5,640 5,737 7,780 8,375 7,313 1,737 1,737   Net Debt   3,134 1,630 1,216 2,753 3,289 2,619 -1,737 -1,737     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   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   4,421 5,278 3,762 5,119 4,823 5,702 0.0 0.0   Gross profit growth   9.0% 19.4% -28.7% 36.1% -5.8% 18.2% -100.0% 0.0%   Employees   10 13 13 12 10 10 0 0   Employee growth %   0.0% 30.0% 0.0% -7.7% -16.7% 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)   7,354 5,640 5,737 7,780 8,375 7,313 1,737 1,737   Balance sheet change%   40.2% -23.3% 1.7% 35.6% 7.7% -12.7% -76.2% 0.0%   Added value   1,244.5 1,084.4 -577.8 829.3 1,176.0 1,310.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -477 -606 -186 -613 -454 -675 -3,434 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 -1.0 1.0 2.0 3.0 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 %   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 (%)   18.0% 9.9% -24.0% 4.6% 12.1% 12.7% 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 %   12.6% 8.1% -15.9% 3.6% 7.3% 9.3% 0.0% 0.0%   ROI %   17.0% 10.8% -23.3% 6.0% 11.6% 13.5% 0.0% 0.0%   ROE %   27.0% 14.3% -41.9% 7.9% 20.8% 18.2% 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 %   26.2% 39.4% 25.3% 20.2% 23.1% 31.8% 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, %   251.8% 150.3% -210.4% 331.9% 328.8% 199.8% 0.0% 0.0%   Gearing %   162.9% 78.8% 111.1% 175.3% 169.9% 112.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   7.2% 5.9% 5.0% 4.0% 3.9% 7.7% 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   1.0 1.0 0.7 0.8 0.9 0.9 0.0 0.0   Current Ratio   1.0 1.1 0.8 0.8 0.9 1.0 0.0 0.0   Cash and cash equivalent   2.9 120.1 397.6 0.3 0.0 0.0 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 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   16.2 232.8 -700.2 -763.4 -438.5 19.8 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 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   0 0 0 0 0 0 0 0   Added value / employee   124 83 -44 69 118 131 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   124 83 -44 69 100 131 0 0   EBIT / employee   79 40 -69 20 58 72 0 0   Net earnings / employee   46 23 -59 10 36 39 0 0