Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MPP 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  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 2.4% 2.4%   Bankruptcy risk   3.2% 4.5% 3.8% 3.6% 5.3% 5.9% 15.8% 15.5%   Credit score (0-100)   57 48 51 51 41 38 12 13   Credit rating   BBB BBB BBB BBB BBB BBB 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)  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   284 194 312 367 395 363 0.0 0.0   EBITDA   67.2 -48.7 271 143 147 6.8 0.0 0.0   EBIT   48.9 -60.3 256 143 147 6.8 0.0 0.0   Pre-tax profit (PTP)   7.1 -90.2 238.7 125.0 109.1 -33.5 0.0 0.0   Net earnings   5.6 -70.3 186.1 96.9 85.0 -33.5 0.0 0.0   Pre-tax profit without non-rec. items   7.1 -90.2 239 125 109 -33.5 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Tangible assets total   26.2 14.7 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   723 652 839 823 793 760 260 260   Interest-bearing liabilities   263 27.2 0.0 0.0 894 238 0.0 0.0   Balance sheet total (assets)   1,483 1,186 992 1,107 2,113 1,272 260 260   Net Debt   263 27.2 -136 -58.9 894 238 -260 -260     See the entire balance sheet 1000.0 Volume  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e 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   284 194 312 367 395 363 0.0 0.0   Gross profit growth   0.1% -31.6% 60.8% 17.6% 7.6% -8.1% -100.0% 0.0%   Employees   1 1 1 1 1 1 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% -100.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   1,483 1,186 992 1,107 2,113 1,272 260 260   Balance sheet change%   -19.3% -20.0% -16.4% 11.7% 90.8% -39.8% -79.6% 0.0%   Added value   67.2 -48.7 270.5 143.4 146.8 6.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -36 -23 -29 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 -1.0 1.0 2.0 3.0 4.0 0.0 0.0   1000.0 Profitability  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e 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 (%)   17.2% -31.0% 82.0% 39.1% 37.2% 1.9% 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 %   2.9% -4.5% 23.5% 13.7% 9.1% 0.4% 0.0% 0.0%   ROI %   4.2% -7.2% 33.7% 17.3% 11.7% 0.5% 0.0% 0.0%   ROE %   0.8% -10.2% 25.0% 11.7% 10.5% -4.3% 0.0% 0.0%   1000.0 Solidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Equity ratio %   48.8% 55.0% 84.6% 74.3% 37.5% 59.7% 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, %   391.7% -55.8% -50.2% -41.1% 609.4% 3,511.8% 0.0% 0.0%   Gearing %   36.4% 4.2% 0.0% 0.0% 112.7% 31.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   9.1% 20.6% 126.2% 0.0% 8.4% 7.1% 0.0% 0.0%   1000.0 Liquidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Quick Ratio   0.3 0.4 1.8 0.7 0.3 0.3 0.0 0.0   Current Ratio   1.8 2.0 6.2 3.7 1.6 2.5 0.0 0.0   Cash and cash equivalent   0.0 0.0 135.7 58.9 0.0 0.0 0.0 0.0   1000.0 Capital use efficiency  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e 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   575.5 516.7 790.6 774.6 793.2 759.7 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  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   67 -49 271 143 147 7 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   67 -49 271 143 147 7 0 0   EBIT / employee   49 -60 256 143 147 7 0 0   Net earnings / employee   6 -70 186 97 85 -34 0 0