Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MP ENGINEERING 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 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022e N/A 2023e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.0% 1.0%   Bankruptcy risk   9.1% 12.6% 4.3% 6.5% 10.1% 12.2% 16.3% 16.3%   Credit score (0-100)   30 20 49 38 24 18 10 10   Credit rating   BB BB BBB BBB BB BB BB BB   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 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022e N/A 2023e N/A Net sales   0 0 0 287 -130 0 0 0   Gross profit   902 -394 382 287 -130 0.0 0.0 0.0   EBITDA   -221 -464 177 73.7 393 997 0.0 0.0   EBIT   -244 -464 177 73.7 349 602 0.0 0.0   Pre-tax profit (PTP)   -281.0 -501.7 181.1 78.6 357.8 608.8 0.0 0.0   Net earnings   -313.0 -594.7 181.1 78.6 357.8 608.8 0.0 0.0   Pre-tax profit without non-rec. items   -281 -502 181 78.6 358 609 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022e N/A 2023e N/A Tangible assets total   24.0 23.2 23.2 23.2 23.2 0.0 0.0 0.0   Shareholders equity total   -103 -698 696 618 260 296 171 171   Interest-bearing liabilities   616 966 322 324 1,130 0.0 0.0 0.0   Balance sheet total (assets)   953 457 1,040 950 1,443 348 171 171   Net Debt   422 788 -34.4 -93.4 154 -285 -171 -171     See the entire balance sheet 1000.0 Volume  2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022e N/A 2023e N/A Net sales   0 0 0 287 -130 0 0 0   Net sales growth   0.0% 0.0% 0.0% 0.0% -145.3% -100.0% 0.0% 0.0%   Gross profit   902 -394 382 287 -130 0.0 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% -24.8% 0.0% 0.0% 0.0% 0.0%   Employees   2,000 0 0 0 0 0 0 0   Employee growth %   0.0% -100.0% 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)   953 457 1,040 950 1,443 348 171 171   Balance sheet change%   0.0% -52.1% 127.7% -8.7% 51.9% -75.9% -51.0% 0.0%   Added value   -221.0 -463.9 176.6 73.7 349.4 997.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 25.7% -268.6% 0.0% 0.0% 0.0%   Investments   1 -1 0 0 -44 -418 0 0   Net sales trend   0.0 0.0 0.0 0.0 -1.0 -2.0 0.0 0.0   EBIT trend   -1.0 -2.0 1.0 2.0 3.0 4.0 0.0 0.0   1000.0 Profitability  2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022e N/A 2023e N/A EBITDA %   0.0% 0.0% 0.0% 25.7% -302.1% 0.0% 0.0% 0.0%   EBIT %   0.0% 0.0% 0.0% 25.7% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   -27.1% 117.7% 46.2% 25.7% -268.6% 0.0% 0.0% 0.0%   Net Earnings %   0.0% 0.0% 0.0% 27.3% -275.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 0.0% 0.0% 27.3% -308.6% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 0.0% 0.0% 27.3% -275.0% 0.0% 0.0% 0.0%   ROA %   -22.3% -42.0% 16.1% 7.4% 29.2% 67.2% 0.0% 0.0%   ROI %   -38.3% -58.6% 17.8% 7.5% 30.0% 71.4% 0.0% 0.0%   ROE %   -32.8% -84.4% 31.4% 12.0% 81.5% 219.1% 0.0% 0.0%   1000.0 Solidity  2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022e N/A 2023e N/A Equity ratio %   -9.8% -60.5% 67.0% 65.0% 18.0% 84.9% 100.0% 100.0%   Relative indebtedness %   0.0% 0.0% 0.0% 115.5% -909.1% 0.0% 0.0% 0.0%   Relative net indebtedness %   0.0% 0.0% 0.0% -29.7% -158.4% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   -191.0% -169.9% -19.5% -126.6% 39.1% -28.6% 0.0% 0.0%   Gearing %   -598.1% -138.4% 46.3% 52.4% 434.6% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   14.6% 4.8% -0.7% -1.5% -1.2% -1.2% 0.0% 0.0%   1000.0 Liquidity  2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022e N/A 2023e N/A Quick Ratio   0.7 0.3 2.6 2.5 1.1 5.4 0.0 0.0   Current Ratio   0.7 0.3 2.6 2.5 1.1 5.4 0.0 0.0   Cash and cash equivalent   194.0 178.2 356.8 417.3 976.6 285.4 0.0 0.0   1000.0 Capital use efficiency  2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022e N/A 2023e N/A Trade debtors turnover (days)   0.0 0.0 0.0 504.0 -1,021.8 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% 283.3% -1,030.6% 0.0% 0.0% 0.0%   Net working capital   -270.0 -829.1 560.7 482.1 158.1 232.9 0.0 0.0   Net working capital %   0.0% 0.0% 0.0% 167.8% -121.5% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 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