Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Merymax ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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

1000.0 Bankruptcy Risk  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 3.5% 3.5%   Bankruptcy risk   11.1% 10.0% 15.2% 12.6% 35.4% 18.4% 18.0% 18.0%   Credit score (0-100)   24 27 14 20 1 7 7 7   Credit rating   BB BB BB BB C B 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)  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Net sales   809 768 916 840 0 0 0 0   Gross profit   704 720 870 793 187 373 0.0 0.0   EBITDA   -5.6 -42.9 42.7 -39.3 -485 -15.7 0.0 0.0   EBIT   -5.6 -42.9 42.7 -39.3 -485 -15.7 0.0 0.0   Pre-tax profit (PTP)   -5.6 -42.9 42.7 -42.2 -485.7 -18.4 0.0 0.0   Net earnings   -5.6 -42.9 42.7 -42.2 -485.7 -18.4 0.0 0.0   Pre-tax profit without non-rec. items   -5.6 -42.9 42.7 -42.2 -486 -18.4 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   44.4 1.5 44.2 2.0 -484 -502 -552 -552   Interest-bearing liabilities   15.0 0.0 0.0 0.0 0.0 0.0 552 552   Balance sheet total (assets)   145 122 298 289 134 199 0.0 0.0   Net Debt   -24.6 -52.1 -21.3 -7.1 -83.4 -32.7 552 552     See the entire balance sheet 1000.0 Volume  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Net sales   809 768 916 840 0 0 0 0   Net sales growth   0.0% -5.1% 19.3% -8.3% -100.0% 0.0% 0.0% 0.0%   Gross profit   704 720 870 793 187 373 0.0 0.0   Gross profit growth   0.0% 2.2% 20.8% -8.9% -76.4% 99.9% -100.0% 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)   145 122 298 289 134 199 0 0   Balance sheet change%   0.0% -16.0% 144.9% -3.1% -53.7% 49.0% -100.0% 0.0%   Added value   -5.6 -42.9 42.7 -39.3 -485.4 -15.7 0.0 0.0   Added value %   -0.7% -5.6% 4.7% -4.7% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 0   Net sales trend   0.0 -1.0 1.0 -1.0 -2.0 0.0 0.0 0.0   EBIT trend   -1.0 -2.0 1.0 -1.0 -2.0 -3.0 0.0 0.0   1000.0 Profitability  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A EBITDA %   -0.7% -5.6% 4.7% -4.7% 0.0% 0.0% 0.0% 0.0%   EBIT %   -0.7% -5.6% 4.7% -4.7% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   -0.8% -6.0% 4.9% -5.0% -260.0% -4.2% 0.0% 0.0%   Net Earnings %   -0.7% -5.6% 4.7% -5.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   -0.7% -5.6% 4.7% -5.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   -0.7% -5.6% 4.7% -5.0% 0.0% 0.0% 0.0% 0.0%   ROA %   -3.8% -32.2% 20.4% -13.4% -107.2% -2.4% 0.0% 0.0%   ROI %   -9.3% -140.8% 186.7% -169.9% -47,498.6% 0.0% 0.0% 0.0%   ROE %   -12.5% -186.8% 186.7% -182.3% -715.8% -11.0% 0.0% 0.0%   1000.0 Solidity  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Equity ratio %   30.7% 1.3% 14.9% 0.7% -78.3% -71.6% -100.0% -100.0%   Relative indebtedness %   12.4% 15.6% 27.7% 34.1% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   7.5% 8.9% 25.4% 33.3% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   443.2% 121.3% -49.9% 18.0% 17.2% 207.9% 0.0% 0.0%   Gearing %   33.8% 0.0% 0.0% 0.0% 0.0% 0.0% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Quick Ratio   1.4 1.0 1.2 1.0 0.2 0.3 0.0 0.0   Current Ratio   1.4 1.0 1.2 1.0 0.2 0.3 0.0 0.0   Cash and cash equivalent   39.6 52.1 21.3 7.1 83.4 32.7 0.0 0.0   1000.0 Capital use efficiency  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Trade debtors turnover (days)   47.4 28.8 99.1 100.9 0.0 0.0 0.0 0.0   Trade creditors turnover (days)   4.9 32.2 3.9 14.4 0.0 0.0 0.0 0.0   Current assets / Net sales %   17.9% 15.8% 32.5% 34.4% 0.0% 0.0% 0.0% 0.0%   Net working capital   44.4 1.5 44.2 2.0 -483.6 -502.0 -276.0 -276.0   Net working capital %   5.5% 0.2% 4.8% 0.2% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e 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