Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MN Huse 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   5.2% 5.2% 5.2% 5.2% 5.2% 5.2% 5.2% 5.2%   Bankruptcy risk   2.4% 6.9% 2.3% 1.9% 1.5% 2.3% 17.8% 17.5%   Credit score (0-100)   65 35 63 70 74 64 8 9   Credit rating   BBB BBB BBB A A BBB B B   Credit limit (kDKK)   0.0 0.0 0.0 0.6 9.7 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 2019/9 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   594 255 2,020 1,941 2,772 2,688 0.0 0.0   EBITDA   138 -163 1,218 736 1,432 346 0.0 0.0   EBIT   93.7 -214 1,073 723 1,413 314 0.0 0.0   Pre-tax profit (PTP)   8.6 -220.8 1,066.6 716.9 1,410.0 307.3 0.0 0.0   Net earnings   5.3 -216.3 873.6 560.1 1,099.5 237.0 0.0 0.0   Pre-tax profit without non-rec. items   8.6 -221 1,067 717 1,410 307 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   58.0 63.8 30.5 18.4 115 82.7 0.0 0.0   Shareholders equity total   558 242 1,115 610 1,150 297 16.8 16.8   Interest-bearing liabilities   1.7 3.8 0.5 0.0 74.6 239 0.0 0.0   Balance sheet total (assets)   793 351 1,613 1,244 2,222 1,491 16.8 16.8   Net Debt   -344 -1.4 -1,423 -894 -1,531 -1,007 -16.8 -16.8     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   594 255 2,020 1,941 2,772 2,688 0.0 0.0   Gross profit growth   19.6% -57.1% 692.7% -3.9% 42.8% -3.0% -100.0% 0.0%   Employees   1 1 2 3 4 4 0 0   Employee growth %   0.0% 0.0% 100.0% 50.0% 33.3% 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)   793 351 1,613 1,244 2,222 1,491 17 17   Balance sheet change%   -74.9% -55.7% 358.8% -22.9% 78.6% -32.9% -98.9% 0.0%   Added value   138.0 -163.1 1,218.4 735.5 1,425.1 346.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -95 -47 -180 -24 77 -64 -83 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   4.0 -1.0 1.0 2.0 3.0 4.0 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 (%)   15.8% -84.0% 53.1% 37.3% 51.0% 11.7% 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 %   4.8% -37.1% 109.4% 51.0% 81.5% 17.0% 0.0% 0.0%   ROI %   5.4% -52.5% 157.9% 84.5% 154.0% 35.8% 0.0% 0.0%   ROE %   0.9% -54.1% 128.8% 64.9% 124.9% 32.8% 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 %   70.4% 68.7% 69.2% 49.1% 51.8% 19.9% 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, %   -249.0% 0.8% -116.8% -121.5% -106.9% -291.1% 0.0% 0.0%   Gearing %   0.3% 1.6% 0.0% 0.0% 6.5% 80.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   7.3% 299.8% 383.0% 5,372.9% 8.1% 4.7% 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   3.2 2.6 5.3 2.6 2.8 1.3 0.0 0.0   Current Ratio   3.2 2.6 5.3 2.6 2.8 1.3 0.0 0.0   Cash and cash equivalent   345.3 5.2 1,423.1 893.7 1,605.6 1,245.8 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   501.4 176.8 1,282.8 749.6 1,341.4 296.1 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   138 -163 609 245 356 86 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   138 -163 609 245 358 86 0 0   EBIT / employee   94 -214 536 241 353 78 0 0   Net earnings / employee   5 -216 437 187 275 59 0 0