Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MSOL INVEST 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   1.4% 1.3% 1.2% 2.4% 1.1% 1.0% 7.6% 7.6%   Credit score (0-100)   80 80 81 63 82 86 32 32   Credit rating   A A A BBB A A BB BB   Credit limit (kDKK)   573.7 1,014.5 1,969.4 0.5 2,456.1 3,513.6 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   -98.4 -132 -74.7 -122 -344 -119 0.0 0.0   EBITDA   -98.4 -132 -74.7 -122 -344 -119 0.0 0.0   EBIT   -98.4 -132 -81.1 -128 -354 -129 0.0 0.0   Pre-tax profit (PTP)   3,475.5 7,943.3 8,646.2 -10,637.8 20,311.8 4,133.7 0.0 0.0   Net earnings   2,676.6 6,513.8 6,767.8 -8,356.7 17,612.5 2,821.5 0.0 0.0   Pre-tax profit without non-rec. items   3,475 7,943 8,646 -10,638 20,312 4,134 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 1,035 1,028 1,080 1,071 1,061 0.0 0.0   Shareholders equity total   59,577 64,345 66,136 54,722 68,834 68,656 66,781 66,781   Interest-bearing liabilities   0.0 774 774 1,425 15.2 15.2 0.0 0.0   Balance sheet total (assets)   60,090 65,468 66,953 56,174 69,111 70,153 66,781 66,781   Net Debt   -27,794 -25,585 -30,175 -16,556 -47,482 -42,611 -66,781 -66,781     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   -100.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   -98.4 -132 -74.7 -122 -344 -119 0.0 0.0   Gross profit growth   0.0% -34.0% 43.3% -62.8% -183.2% 65.3% 0.0% 0.0%   Employees   0 0 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)   60,090 65,468 66,953 56,174 69,111 70,153 66,781 66,781   Balance sheet change%   2.9% 9.0% 2.3% -16.1% 23.0% 1.5% -4.8% 0.0%   Added value   -98.4 -131.8 -74.7 -121.6 -346.8 -119.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 1,035 -13 45 -19 -19 -1,061 0   Net sales trend   -1.0 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% 108.6% 105.6% 102.7% 107.8% 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 %   6.0% 12.7% 13.2% -12.3% 33.1% 11.0% 0.0% 0.0%   ROI %   6.0% 12.8% 13.2% -12.3% 32.5% 6.1% 0.0% 0.0%   ROE %   4.5% 10.5% 10.4% -13.8% 28.5% 4.1% 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 %   99.1% 98.3% 98.8% 97.4% 99.6% 97.9% 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, %   28,252.1% 19,413.5% 40,388.0% 13,615.3% 13,789.7% 35,680.9% 0.0% 0.0%   Gearing %   0.0% 1.2% 1.2% 2.6% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 14.1% 8.7% 281.6% 1.0% 300.7% 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   96.1 137.1 975.3 27.9 213.9 36.1 0.0 0.0   Current Ratio   96.1 137.1 975.3 27.9 213.9 36.1 0.0 0.0   Cash and cash equivalent   27,793.8 26,358.2 30,948.2 17,981.3 47,497.2 42,626.2 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   26,069.1 26,454.3 21,663.1 21,050.9 15,126.2 13,515.1 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 2019/12 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 -75 -122 -347 -119 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 -75 -122 -344 -119 0 0   EBIT / employee   0 0 -81 -128 -354 -129 0 0   Net earnings / employee   0 0 6,768 -8,357 17,612 2,822 0 0