Merlot HoldCo ApS — Credit Rating and Financial Key Figures

CVR number: 38125494
Bragesvej 1, 4600 Køge

Credit rating

Company information

Official name
Merlot HoldCo ApS
Personnel
1 person
Established
2016
Company form
Private limited company
Industry

About Merlot HoldCo ApS

Merlot HoldCo ApS (CVR number: 38125494K) is a company from KØGE. The company reported a net sales of 942.7 mDKK in 2023, demonstrating a growth of 14.8 % compared to the previous year. The operating profit percentage was poor at -3.4 % (EBIT: -31.7 mDKK), while net earnings were -38.9 mDKK. The profitability of the company measured by Return on Assets (ROA) was -8.2 %, which can be considered poor and Return on Equity (ROE) was -45.5 %, which can be considered poor. The equity ratio, a key indicator for solidity, stood at 16.4 %, a level that can be considered to be very low. This means the company is highly leveraged, with most assets financed through debt. This high level of financial risk could pose challenges in periods of financial distress or rising interest rates. Merlot HoldCo ApS's liquidity measured by quick ratio was 0.4 which is at a very low level. Thus, the company is in an unstable financial position, with its liquid assets significantly undermatching its current liabilities. This severe liquidity deficiency may lead to financial distress and threaten the company's operational continuity.

Financial information

See financials

Net sales (mDKK)

EBIT (mDKK)

Profitability

Solidity

Key figures (mDKK)

See financials
2019
2020
2021
2022
2023
Volume
Net sales595.13699.38730.53821.29942.68
Gross profit42.4480.74132.7885.4171.97
EBIT-26.124.9249.47-15.32-31.66
Net earnings-24.97-6.9435.53-18.10-38.93
Shareholders equity total93.1284.55125.70106.9364.24
Balance sheet total (assets)322.21311.98331.61377.71390.92
Net debt104.2781.1176.2188.13141.85
Profitability
EBIT-%-4.4 %0.7 %6.8 %-1.9 %-3.4 %
ROA-8.1 %1.8 %15.5 %-4.1 %-8.2 %
ROE-23.7 %-7.8 %33.8 %-15.6 %-45.5 %
ROI-11.6 %2.5 %22.7 %-6.4 %-13.6 %
Economic value added (EVA)-27.93-1.4236.65-19.14-29.42
Solvency
Equity ratio28.9 %27.1 %37.9 %28.3 %16.4 %
Gearing132.8 %115.7 %63.5 %102.9 %249.1 %
Relative net indebtedness %34.1 %26.3 %25.7 %29.0 %32.6 %
Liquidity
Quick ratio0.20.30.20.30.4
Current ratio0.80.91.00.91.7
Cash and cash equivalents19.3616.733.6221.8818.15
Capital use efficiency
Trade debtors turnover (days)7.46.317.416.215.4
Net working capital %-6.3 %-3.4 %-1.1 %-1.8 %11.6 %
Credit risk
Credit ratingAAAAAAABBB

Variable visualization

ROA:-8.16%
Rating: 12/100
-20%
0%
4%
11%
24%
60%
Graph showing the distribution of the variable
Equity ratio:16.4%
Rating: 16/100
-1%
21%
50%
81%
99%
100%
Graph showing the distribution of the variable

Companies in the same industry

Try the full version of our system for free
Bankruptcy risk visualization example

... and more!

No registration needed.