Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Mai Bæk 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% 1.5% 2.6%   Bankruptcy risk   5.9% 5.7% 13.0% 7.5% 6.0% 5.7% 22.2% 18.4%   Credit score (0-100)   42 42 19 33 39 39 3 7   Credit rating   BBB BBB BB BB BBB BBB 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   0 0 0 0 119 0 0 0   Gross profit   730 378 -40.3 -2.7 13.7 -2.7 0.0 0.0   EBITDA   147 252 -44.3 -7.8 8.4 -1.6 0.0 0.0   EBIT   131 242 -44.3 -7.8 8.4 -1.6 0.0 0.0   Pre-tax profit (PTP)   128.6 240.0 -46.1 -8.1 8.1 -1.8 0.0 0.0   Net earnings   98.7 186.8 -46.1 -8.1 8.1 -1.8 0.0 0.0   Pre-tax profit without non-rec. items   129 240 -46.1 -8.1 8.1 -1.8 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   364 447 296 179 134 132 6.7 6.7   Interest-bearing liabilities   39.0 33.3 23.8 0.8 52.5 40.3 0.0 0.0   Balance sheet total (assets)   677 559 345 188 195 178 6.7 6.7   Net Debt   -3.3 -226 -143 -4.7 52.5 19.5 -6.7 -6.7     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   0 0 0 0 119 0 0 0   Net sales growth   0.0% 0.0% 0.0% 0.0% 0.0% -100.0% 0.0% 0.0%   Gross profit   730 378 -40.3 -2.7 13.7 -2.7 0.0 0.0   Gross profit growth   0.0% -48.3% 0.0% 93.3% 0.0% 0.0% 0.0% 0.0%   Employees   1 1 0 0 0 0 0 0   Employee growth %   0.0% 0.0% -100.0% 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)   677 559 345 188 195 178 7 7   Balance sheet change%   0.0% -17.5% -38.3% -45.5% 3.6% -8.5% -96.2% 0.0%   Added value   147.2 252.4 -44.3 -7.8 8.4 -1.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 7.1% 0.0% 0.0% 0.0%   Investments   -5 -21 0 0 0 0 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 -1.0 0.0 0.0   EBIT trend   1.0 2.0 -1.0 -2.0 1.0 -1.0 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 %   0.0% 0.0% 0.0% 0.0% 7.1% 0.0% 0.0% 0.0%   EBIT %   0.0% 0.0% 0.0% 0.0% 7.1% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   18.0% 64.1% 110.1% 290.1% 61.3% 59.2% 0.0% 0.0%   Net Earnings %   0.0% 0.0% 0.0% 0.0% 6.8% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 0.0% 0.0% 0.0% 6.8% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 0.0% 0.0% 0.0% 6.8% 0.0% 0.0% 0.0%   ROA %   19.4% 39.1% -9.8% -2.9% 4.4% -0.9% 0.0% 0.0%   ROI %   32.6% 54.7% -11.1% -3.1% 4.6% -0.9% 0.0% 0.0%   ROE %   27.1% 46.0% -12.4% -3.4% 5.2% -1.4% 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 %   53.8% 80.1% 85.7% 95.5% 68.6% 74.0% 100.0% 100.0%   Relative indebtedness %   0.0% 0.0% 0.0% 0.0% 51.4% 0.0% 0.0% 0.0%   Relative net indebtedness %   0.0% 0.0% 0.0% 0.0% 51.4% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   -2.2% -89.4% 323.7% 59.9% 625.8% -1,218.7% 0.0% 0.0%   Gearing %   10.7% 7.4% 8.1% 0.4% 39.3% 30.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   13.6% 5.2% 6.3% 2.4% 1.2% 0.4% 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   2.0 5.0 4.0 4.5 0.7 0.6 0.0 0.0   Current Ratio   2.1 5.0 4.0 4.5 0.7 0.6 0.0 0.0   Cash and cash equivalent   42.3 258.9 167.3 5.4 0.0 20.7 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)   0.0 0.0 0.0 0.0 114.3 0.0 0.0 0.0   Trade creditors turnover (days)   0.0 0.0 0.0 0.0 8.2 0.0 0.0 0.0   Current assets / Net sales %   0.0% 0.0% 0.0% 0.0% 37.5% 0.0% 0.0% 0.0%   Net working capital   353.5 447.5 145.6 29.5 -16.5 -18.3 0.0 0.0   Net working capital %   0.0% 0.0% 0.0% 0.0% -13.9% 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   147 252 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   147 252 0 0 0 0 0 0   EBIT / employee   131 242 0 0 0 0 0 0   Net earnings / employee   99 187 0 0 0 0 0 0