MARIEHUSET ApS

 

Quicksearch
from your own companies




Analyst: XBRLDenmark
 
Loading...

Loading...

Loading...

Loading...

 
Loading...

Bankruptcy Risk 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Bankruptcy risk for industry  3.8% 3.8% 3.8% 3.8% 3.8%  
Bankruptcy risk  8.6% 12.2% 6.3% 16.6% 20.6%  
Credit score (0-100)  30 19 36 10 4  
Credit rating  BB BB BBB BB B  
Credit limit (kDKK)  -0.0 -0.0 -0.0 0.0 0.0  

How are these values calculated?
 
View the automatically generated explanation of bankruptcy risk

Income statement (kDKK) 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6

Net sales  0 0 0 0 0  
Gross profit  107 -45.7 -17.4 502 -42.8  
EBITDA  107 -45.7 -17.4 502 -42.8  
EBIT  107 -45.7 -17.4 502 -42.8  
Pre-tax profit (PTP)  75.8 -57.9 -38.3 468.2 -57.2  
Net earnings  75.8 -57.9 -38.3 460.0 -57.2  
Pre-tax profit without non-rec. items  75.8 -57.9 -38.3 468 -57.2  

 
See the entire income statement

Balance sheet (kDKK) 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6

Tangible assets total  0.0 0.0 461 0.0 0.0  
Shareholders equity total  -234 -292 -330 130 73.0  
Interest-bearing liabilities  0.0 0.0 12.2 15.1 0.0  
Balance sheet total (assets)  110 55.6 545 2,546 97.0  

Net Debt  -72.0 -8.0 2.5 7.3 -97.0  
 
See the entire balance sheet

Volume 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6

Net sales  0 0 0 0 0  
Net sales growth  0.0% 0.0% 0.0% 0.0% 0.0%  
Gross profit  107 -45.7 -17.4 502 -42.8  
Gross profit growth  -28.9% 0.0% 61.9% 0.0% 0.0%  
Employees  0 0 0 0 0  
Employee growth %  0.0% 0.0% 0.0% 0.0% 0.0%  
Employee expenses  0.0 0.0 0.0 0.0 0.0  
Balance sheet total (assets)  110 56 545 2,546 97  
Balance sheet change%  -92.7% -49.4% 880.8% 367.0% -96.2%  
Added value  106.8 -45.7 -17.4 501.7 -42.8  
Added value %  0.0% 0.0% 0.0% 0.0% 0.0%  
Investments  0 0 461 -461 0  

Net sales trend  0.0 0.0 0.0 0.0 0.0  
EBIT trend  3.0 -1.0 -2.0 1.0 -1.0  

Profitability 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
EBITDA %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT to gross profit (%)  100.0% 100.0% 100.0% 100.0% 100.0%  
Net Earnings %  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%  
Pre tax profit less extraordinaries %  0.0% 0.0% 0.0% 0.0% 0.0%  
ROA %  9.9% -13.2% -2.8% 29.3% -3.2%  
ROI %  12.1% 0.0% -284.8% 637.3% -39.3%  
ROE %  9.4% -70.0% -12.8% 136.3% -56.3%  

Solidity 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Equity ratio %  -68.0% -84.0% -37.7% 5.1% 75.2%  
Relative indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Relative net indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net int. bear. debt to EBITDA, %  -67.4% 17.5% -14.5% 1.5% 226.4%  
Gearing %  0.0% 0.0% -3.7% 11.6% 0.0%  
Net interest  0 0 0 0 0  
Financing costs %  3.5% 0.0% 343.4% 245.2% 190.3%  

Liquidity 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Quick Ratio  0.3 0.2 0.1 1.1 4.0  
Current Ratio  0.3 0.2 0.1 1.1 4.0  
Cash and cash equivalent  72.0 8.0 9.7 7.7 97.0  

Capital use efficiency 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Trade debtors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Trade creditors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Current assets / Net sales %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net working capital  -233.7 -291.5 -790.6 138.3 73.0  
Net working capital %  0.0% 0.0% 0.0% 0.0% 0.0%  

Employee efficiency 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Net sales / employee  0 0 0 0 0  
Added value / employee  0 0 0 0 0  
Employee expenses / employee  0 0 0 0 0  
EBITDA / employee  0 0 0 0 0  
EBIT / employee  0 0 0 0 0  
Net earnings / employee  0 0 0 0 0