Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MLS-Tech 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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   11.8% 8.8% 8.6% 8.8% 9.0% 10.4% 20.4% 20.4%   Credit score (0-100)   21 28 27 27 26 24 5 5   Credit rating   BB BB BB BB BB BB 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)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   8 16 0 0 0 0 0 0   Gross profit   -26.7 3.0 -19.3 -1.8 -4.4 -4.0 0.0 0.0   EBITDA   -26.7 3.0 -19.3 -1.8 -4.4 -4.0 0.0 0.0   EBIT   -26.7 3.0 -19.3 -1.8 -4.4 -4.0 0.0 0.0   Pre-tax profit (PTP)   -26.7 3.0 -31.8 -1.8 -4.4 -21.3 0.0 0.0   Net earnings   -10.7 4.3 -25.2 1.2 1.0 -22.6 0.0 0.0   Pre-tax profit without non-rec. items   -26.7 3.0 -31.8 -1.8 -4.4 -21.3 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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   70.0 144 119 120 121 221 -68.6 -68.6   Interest-bearing liabilities   183 319 367 370 416 313 68.6 68.6   Balance sheet total (assets)   316 464 491 510 537 536 0.0 0.0   Net Debt   183 319 366 370 416 313 68.6 68.6     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   8 16 0 0 0 0 0 0   Net sales growth   326.7% 101.6% -100.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   -26.7 3.0 -19.3 -1.8 -4.4 -4.0 0.0 0.0   Gross profit growth   51.5% 0.0% 0.0% 90.7% -146.6% 9.1% 0.0% 0.0%   Employees   0 0 0 0 0 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)   316 464 491 510 537 536 0 0   Balance sheet change%   43.2% 46.9% 5.9% 3.8% 5.4% -0.2% -100.0% 0.0%   Added value   -26.7 3.0 -19.3 -1.8 -4.4 -4.0 0.0 0.0   Added value %   -333.6% 18.8% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   46 194 14 10 20 8 -468 0   Net sales trend   1.0 2.0 -1.0 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A EBITDA %   -333.6% 18.8% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   -333.6% 18.8% 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 %   -133.7% 26.7% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   -133.7% 26.7% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   -334.3% 18.5% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   -9.9% 0.8% -4.0% -0.4% -0.8% -0.8% 0.0% 0.0%   ROI %   -13.0% 0.8% -4.1% -0.4% -0.9% -0.8% 0.0% 0.0%   ROE %   -15.4% 4.0% -19.2% 1.0% 0.9% -13.2% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   22.2% 31.1% 24.2% 23.6% 22.6% 41.3% -100.0% -100.0%   Relative indebtedness %   3,074.0% 1,982.3% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   3,072.8% 1,982.3% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   -686.4% 10,549.3% -1,899.9% -20,590.3% -9,387.0% -7,771.2% 0.0% 0.0%   Gearing %   261.8% 221.1% 307.9% 307.7% 342.9% 141.4% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 3.7% 0.0% 0.0% 4.7% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   0.2 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Current Ratio   0.2 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Cash and cash equivalent   0.1 0.0 1.0 0.0 0.0 0.0 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Trade debtors turnover (days)   2,121.6 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Trade creditors turnover (days)   489.3 0.0 100.2 3,967.7 0.0 0.0 0.0 0.0   Current assets / Net sales %   619.3% 14.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   -196.4 -317.4 -363.6 -373.7 -401.0 -315.0 -34.3 -34.3   Net working capital %   -2,454.7% -1,968.3% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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 -4 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 -4 0 0   EBIT / employee   0 0 0 0 0 -4 0 0   Net earnings / employee   0 0 0 0 0 -23 0 0