Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MPKC HOLDING ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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

1000.0 Bankruptcy Risk  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   1.0% 1.0% 0.9% 0.9% 3.3% 1.3% 11.4% 11.4%   Credit score (0-100)   88 86 89 89 54 81 21 21   Credit rating   A A A A BBB A BB BB   Credit limit (kDKK)   961.1 909.8 1,849.7 2,363.9 0.0 484.7 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   -16.6 -22.1 -22.1 -22.2 -29.8 -37.9 0.0 0.0   EBITDA   -16.6 -22.1 -22.1 -22.2 -29.8 -37.9 0.0 0.0   EBIT   -16.6 -22.1 -22.1 -22.2 -29.8 -37.9 0.0 0.0   Pre-tax profit (PTP)   3,422.5 1,948.4 5,827.6 8,557.7 -3,717.1 221.7 0.0 0.0   Net earnings   3,439.1 1,965.7 5,845.7 8,576.9 -3,717.1 221.7 0.0 0.0   Pre-tax profit without non-rec. items   3,423 1,948 5,828 8,558 -3,717 222 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   16,384 16,705 23,692 33,077 28,022 28,244 3,984 3,984   Interest-bearing liabilities   1,015 1,197 1,087 1,128 1,054 950 0.0 0.0   Balance sheet total (assets)   19,958 20,529 27,887 38,339 32,158 32,399 3,984 3,984   Net Debt   1,010 1,189 1,081 1,124 1,052 659 -3,984 -3,984     See the entire balance sheet 1000.0 Volume  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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   -16.6 -22.1 -22.1 -22.2 -29.8 -37.9 0.0 0.0   Gross profit growth   34.4% -33.1% -0.1% -0.7% -33.8% -27.5% 0.0% 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)   19,958 20,529 27,887 38,339 32,158 32,399 3,984 3,984   Balance sheet change%   25.1% 2.9% 35.8% 37.5% -16.1% 0.7% -87.7% 0.0%   Added value   -16.6 -22.1 -22.1 -22.2 -29.8 -37.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -3.0 -4.0 -5.0 -5.0 -5.0 -5.0 0.0 0.0   1000.0 Profitability  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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 (%)   100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 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 %   19.7% 10.2% 24.6% 26.3% -9.8% 1.2% 0.0% 0.0%   ROI %   19.9% 10.3% 24.9% 27.0% -10.4% 1.3% 0.0% 0.0%   ROE %   23.7% 11.9% 28.9% 30.2% -12.2% 0.8% 0.0% 0.0%   1000.0 Solidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Equity ratio %   82.1% 81.4% 85.0% 86.3% 87.1% 87.2% 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, %   -6,091.9% -5,388.5% -4,893.4% -5,050.7% -3,532.1% -1,738.1% 0.0% 0.0%   Gearing %   6.2% 7.2% 4.6% 3.4% 3.8% 3.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   10.5% 11.1% 10.6% 14.3% 24.7% 15.7% 0.0% 0.0%   1000.0 Liquidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Quick Ratio   7.9 10.6 6.3 2.7 62.8 17.6 0.0 0.0   Current Ratio   7.9 10.6 6.3 2.7 62.8 17.6 0.0 0.0   Cash and cash equivalent   4.3 7.3 6.5 4.0 2.2 290.6 0.0 0.0   1000.0 Capital use efficiency  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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   1,532.7 2,040.1 2,154.5 2,221.2 2,224.7 2,604.6 0.0 0.0   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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