Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MNGT4 CLP Funds 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 2019/12 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   2.9% 3.0% 1.9% 2.8% 2.3% 2.2% 8.4% 8.4%   Credit score (0-100)   59 57 68 59 64 67 29 29   Credit rating   BBB BBB A BBB BBB BBB BB BB   Credit limit (kDKK)   0.0 0.0 0.7 0.0 0.1 0.3 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   0 0 0 0 0 0 0 0   Gross profit   -12.5 -7.9 -9.8 -11.7 -26.9 -19.8 0.0 0.0   EBITDA   -12.5 -7.9 -9.8 -11.7 -26.9 -19.8 0.0 0.0   EBIT   -12.5 -7.9 -9.8 -11.7 -26.9 -19.8 0.0 0.0   Pre-tax profit (PTP)   -86.4 18.9 751.9 3,064.8 1,369.6 2,375.1 0.0 0.0   Net earnings   -86.4 18.9 751.9 3,064.8 1,369.6 2,375.1 0.0 0.0   Pre-tax profit without non-rec. items   -86.4 18.9 752 3,065 1,370 2,375 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   -36.4 -17.5 734 3,799 5,169 7,544 7,494 7,494   Interest-bearing liabilities   11,264 13,327 13,461 12,039 24,258 26,271 0.0 0.0   Balance sheet total (assets)   11,240 13,319 14,205 16,722 29,787 34,175 7,494 7,494   Net Debt   9,717 9,910 8,460 11,606 23,878 26,215 -7,494 -7,494     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   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   -12.5 -7.9 -9.8 -11.7 -26.9 -19.8 0.0 0.0   Gross profit growth   0.0% 37.2% -23.8% -19.6% -130.8% 26.3% 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)   11,240 13,319 14,205 16,722 29,787 34,175 7,494 7,494   Balance sheet change%   0.0% 18.5% 6.6% 17.7% 78.1% 14.7% -78.1% 0.0%   Added value   -12.5 -7.9 -9.8 -11.7 -26.9 -19.8 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   -1.0 -2.0 -3.0 -4.0 -5.0 -5.0 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 %   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 %   1.7% 0.3% 6.5% 20.7% 6.6% 8.2% 0.0% 0.0%   ROI %   1.7% 0.3% 6.5% 21.3% 6.8% 8.3% 0.0% 0.0%   ROE %   -0.8% 0.2% 10.7% 135.2% 30.5% 37.4% 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 %   -0.3% -0.1% 5.2% 22.7% 17.4% 22.1% 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, %   -77,481.1% -125,821.6% -86,753.5% -99,478.3% -88,659.5% -132,151.0% 0.0% 0.0%   Gearing %   -30,916.8% -76,054.3% 1,832.9% 316.9% 469.3% 348.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   5.0% 0.2% 1.1% 1.1% 0.9% 1.0% 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   123.8 341.7 542.2 0.6 1.3 0.2 0.0 0.0   Current Ratio   123.8 341.7 542.2 0.6 1.3 0.2 0.0 0.0   Cash and cash equivalent   1,547.3 3,417.3 5,000.7 432.7 380.6 56.6 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)   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   1,534.8 3,407.3 5,073.7 -368.4 105.3 -302.8 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 2019/12 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 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