Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MN Huse ApS

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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

1000.0 Bankruptcy Risk  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 5.2%   Bankruptcy risk   5.0% 7.3% 3.1% 8.8% 3.3% 2.0% 26.9% 29.5%   Credit score (0-100)   46 35 58 28 53 68 1 0   Credit rating   BB BB BB B BB BBB C C   Credit limit (kDKK)   0.0 0.0 0.0 0.0 0.0 0.3 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   950 496 594 255 2,020 2,022 0.0 0.0   EBITDA   852 164 138 -163 1,218 816 0.0 0.0   EBIT   757 59.1 93.7 -214 1,073 723 0.0 0.0   Pre-tax profit (PTP)   755.7 22.2 8.6 -220.8 1,066.6 716.9 0.0 0.0   Net earnings   588.9 17.2 5.3 -216.3 873.6 560.1 0.0 0.0   Pre-tax profit without non-rec. items   756 22.2 8.6 -221 1,067 717 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e N/A Tangible assets total   196 106 58.0 63.8 30.5 18.4 0.0 0.0   Shareholders equity total   639 553 558 242 1,115 610 0.3 0.3   Interest-bearing liabilities   1.4 2,352 1.7 3.8 0.5 212 0.0 0.0   Balance sheet total (assets)   850 3,160 793 351 1,613 1,244 0.3 0.3   Net Debt   -635 2,088 -344 -1.4 -1,423 -682 -0.3 -0.3     See the entire balance sheet 1000.0 Volume  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e 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   950 496 594 255 2,020 2,022 0.0 0.0   Gross profit growth   0.0% -47.8% 19.6% -57.1% 692.7% 0.1% -100.0% 0.0%   Employees   1 1 1 1 2 3 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 100.0% 50.0% -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)   850 3,160 793 351 1,613 1,244 0 0   Balance sheet change%   0.0% 271.6% -74.9% -55.7% 358.8% -22.9% -100.0% 0.0%   Added value   757.0 59.1 93.7 -214.0 1,072.9 723.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -95 -196 -95 -47 -180 -105 -18 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 -1.0 1.0 2.0 0.0 0.0   1000.0 Profitability  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e 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 (%)   79.7% 11.9% 15.8% -84.0% 53.1% 35.8% 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 %   89.0% 2.9% 4.8% -37.1% 109.4% 51.0% 0.0% 0.0%   ROI %   117.4% 3.3% 5.4% -52.5% 157.9% 75.3% 0.0% 0.0%   ROE %   92.2% 2.9% 0.9% -54.1% 128.8% 64.9% 0.0% 0.0%   1000.0 Solidity  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e N/A Equity ratio %   75.1% 17.5% 70.4% 68.7% 69.2% 49.1% 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, %   -74.5% 1,275.1% -249.0% 0.8% -116.8% -83.6% 0.0% 0.0%   Gearing %   0.2% 425.5% 0.3% 1.6% 0.0% 34.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   91.8% 3.1% 7.3% 299.8% 383.0% 11.6% 0.0% 0.0%   1000.0 Liquidity  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e N/A Quick Ratio   14.5 1.6 3.2 2.6 5.3 2.6 0.0 0.0   Current Ratio   14.5 12.3 3.2 2.6 5.3 2.6 0.0 0.0   Cash and cash equivalent   636.0 263.4 345.3 5.2 1,423.1 893.7 0.0 0.0   1000.0 Capital use efficiency  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e 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   602.6 2,800.7 501.4 176.8 1,282.8 749.6 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  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   757 59 94 -214 536 241 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   852 164 138 -163 609 272 0 0   EBIT / employee   757 59 94 -214 536 241 0 0   Net earnings / employee   589 17 5 -216 437 187 0 0