Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MALIK SUPPLY A/S - Group Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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

1.0 Bankruptcy Risk  2018 2018/12 2019 2019/12 2020 N/A 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% 1.9% 1.9%   Bankruptcy risk   2.4% 2.1% 0.0% 2.1% 4.1% 1.4% 4.9% 4.8%   Credit score (0-100)   65 69 0 66 48 77 44 45   Credit rating   BBB A N/A A BBB A BBB BBB   Credit limit (mDKK)   0.0 0.0 12.1 0.0 0.0 1.5 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1.0 Income statement (mDKK)  2018 2018/12 2019 2019/12 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   2,879 2,608 1,980 2,812 4,551 3,597 3,597 3,597   Gross profit   47.7 72.1 91.9 80.2 110 110 0.0 0.0   EBITDA   11.6 27.5 38.4 28.9 58.9 56.2 0.0 0.0   EBIT   11.6 27.5 38.4 28.9 50.1 47.3 0.0 0.0   Pre-tax profit (PTP)   3.7 14.2 24.4 18.7 10.5 34.2 0.0 0.0   Net earnings   3.7 14.2 24.4 18.7 0.0 26.4 0.0 0.0   Pre-tax profit without non-rec. items   11.6 27.5 38.4 28.9 42.2 34.2 0.0 0.0     See the entire income statement 1.0 Balance sheet (mDKK)  2018 2018/12 2019 2019/12 2020 N/A 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 91.1 103 0.0 0.0   Shareholders equity total   47.5 59.1 84.3 97.1 129 145 134 134   Interest-bearing liabilities   0.0 0.0 0.0 0.0 155 114 0.0 0.0   Balance sheet total (assets)   253 314 309 423 508 388 134 134   Net Debt   0.0 0.0 0.0 0.0 137 104 -133 -133     See the entire balance sheet 1.0 Volume  2018 2018/12 2019 2019/12 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   2,879 2,608 1,980 2,812 4,551 3,597 3,597 3,597   Net sales growth   39.0% -9.4% -24.1% 42.0% 61.9% -21.0% 0.0% 0.0%   Gross profit   47.7 72.1 91.9 80.2 110 110 0.0 0.0   Gross profit growth   0.5% 51.2% 27.5% -12.7% 36.9% 0.2% -100.0% 0.0%   Employees   0 0 0 0 78 83 0 0   Employee growth %   -100.0% 0.0% 0.0% 0.0% 0.0% 6.4% -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)   253 314 309 423 508 388 134 134   Balance sheet change%   -16.9% 24.1% -1.3% 36.7% 20.0% -23.6% -65.4% 0.0%   Added value   11.6 27.5 38.4 28.9 50.1 56.2 0.0 0.0   Added value %   0.4% 1.1% 1.9% 1.0% 1.1% 1.6% 0.0% 0.0%   Investments   -44 0 0 0 84 2 -103 0   Net sales trend   2.0 -1.0 -2.0 1.0 2.0 -1.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 5.0 5.0 5.0 0.0 0.0   1.0 Profitability  2018 2018/12 2019 2019/12 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A EBITDA %   0.4% 1.1% 1.9% 1.0% 1.3% 1.6% 0.0% 0.0%   EBIT %   0.4% 1.1% 1.9% 1.0% 1.1% 1.3% 0.0% 0.0%   EBIT to gross profit (%)   24.3% 38.1% 41.8% 36.0% 45.6% 42.9% 0.0% 0.0%   Net Earnings %   0.1% 0.5% 1.2% 0.7% 0.0% 0.7% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.1% 0.5% 1.2% 0.7% 0.2% 1.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.4% 1.1% 1.9% 1.0% 0.9% 1.0% 0.0% 0.0%   ROA %   4.2% 9.7% 12.3% 7.9% 11.1% 10.9% 0.0% 0.0%   ROI %   5.2% 9.7% 12.3% 7.9% 14.6% 17.8% 0.0% 0.0%   ROE %   8.0% 26.7% 34.0% 20.6% 0.0% 19.2% 0.0% 0.0%   1.0 Solidity  2018 2018/12 2019 2019/12 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   100.0% 100.0% 100.0% 100.0% 32.5% 46.8% 100.0% 100.0%   Relative indebtedness %   0.0% 0.0% 0.0% 0.0% 8.3% 6.7% 0.0% 0.0%   Relative net indebtedness %   0.0% 0.0% 0.0% 0.0% 7.9% 6.4% -3.7% -3.7%   Net int. bear. debt to EBITDA, %   0.0% 0.0% 0.0% 0.0% 232.0% 184.8% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 120.5% 78.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 12.2% 10.7% 0.0% 0.0%   1.0 Liquidity  2018 2018/12 2019 2019/12 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.0 0.0 0.0 0.0 0.7 1.0 0.0 0.0   Current Ratio   0.0 0.0 0.0 0.0 1.4 1.6 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 18.6 9.7 0.0 0.0   1.0 Capital use efficiency  2018 2018/12 2019 2019/12 2020 N/A 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 16.3 18.8 0.0 0.0   Trade creditors turnover (days)   0.0 0.0 0.0 0.0 4,021.9 3,182.3 0.0 0.0   Current assets / Net sales %   0.0% 0.0% 0.0% 0.0% 10.1% 9.3% 3.7% 3.7%   Net working capital   0.0 0.0 0.0 0.0 121.3 131.0 0.0 0.0   Net working capital %   0.0% 0.0% 0.0% 0.0% 2.7% 3.6% 0.0% 0.0%   1.0 Employee efficiency  2018 2018/12 2019 2019/12 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 58 43 0 0   Added value / employee   0 0 0 0 1 1 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 1 1 0 0   EBIT / employee   0 0 0 0 1 1 0 0   Net earnings / employee   0 0 0 0 0 0 0 0