Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Mark Engineering A/S 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% 2.7% 2.7%   Bankruptcy risk   5.5% 2.9% 8.1% 8.4% 24.1% 14.0% 18.0% 18.0%   Credit score (0-100)   42 59 30 28 3 15 8 8   Credit rating   BBB BBB BB BB B BB B B   Credit limit (kDKK)   0.0 0.0 0.0 0.0 -0.0 0.0 -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   3,396 4,037 2,148 3,222 1,071 1,872 0.0 0.0   EBITDA   911 1,214 -405 376 -1,790 621 0.0 0.0   EBIT   725 964 -555 226 -1,942 568 0.0 0.0   Pre-tax profit (PTP)   581.4 760.4 -874.4 152.6 -2,110.5 215.6 0.0 0.0   Net earnings   454.6 572.6 -686.9 116.4 -2,010.6 176.2 0.0 0.0   Pre-tax profit without non-rec. items   581 760 -874 153 -2,110 216 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   350 766 872 786 634 582 0.0 0.0   Shareholders equity total   1,254 1,827 1,140 1,256 -754 -578 -1,078 -1,078   Interest-bearing liabilities   334 1,355 862 305 1,250 2,041 1,078 1,078   Balance sheet total (assets)   5,525 8,750 7,285 8,370 5,457 5,005 0.0 0.0   Net Debt   318 967 862 305 1,250 2,037 1,078 1,078     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   3,396 4,037 2,148 3,222 1,071 1,872 0.0 0.0   Gross profit growth   -12.2% 18.9% -46.8% 50.0% -66.8% 74.8% -100.0% 0.0%   Employees   0 5 4 3 3 2 0 0   Employee growth %   0.0% 0.0% -20.0% -25.0% 0.0% -33.3% -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)   5,525 8,750 7,285 8,370 5,457 5,005 0 0   Balance sheet change%   -1.2% 58.4% -16.7% 14.9% -34.8% -8.3% -100.0% 0.0%   Added value   911.3 1,213.7 -405.2 375.6 -1,791.8 620.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -171 167 -44 -236 -304 -105 -582 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 -1.0 1.0 -1.0 1.0 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 (%)   21.3% 23.9% -25.8% 7.0% -181.3% 30.4% 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 %   13.1% 13.6% -6.9% 2.9% -26.5% 9.7% 0.0% 0.0%   ROI %   53.0% 40.6% -21.4% 12.7% -137.6% 34.7% 0.0% 0.0%   ROE %   44.3% 37.2% -46.3% 9.7% -59.9% 3.4% 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 %   22.7% 20.9% 16.1% 15.6% -12.1% -10.4% -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, %   34.9% 79.7% -212.6% 81.2% -69.9% 328.2% 0.0% 0.0%   Gearing %   26.7% 74.2% 75.6% 24.3% -165.7% -353.0% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   42.3% 24.7% 28.8% 12.5% 22.6% 21.6% 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   0.3 0.7 0.4 0.5 0.3 0.5 0.0 0.0   Current Ratio   1.1 1.1 1.0 1.0 0.7 0.8 0.0 0.0   Cash and cash equivalent   16.3 388.2 0.2 0.2 0.0 3.7 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   579.2 757.5 39.8 241.8 -1,616.6 -1,139.4 -539.1 -539.1   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   0 243 -101 125 -597 310 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 243 -101 125 -597 310 0 0   EBIT / employee   0 193 -139 75 -647 284 0 0   Net earnings / employee   0 115 -172 39 -670 88 0 0