Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MASTER INTERNATIONAL A/S Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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

1000.0 Bankruptcy Risk  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.1%   Bankruptcy risk   0.7% 0.8% 0.8% 0.7% 0.6% 0.7% 11.4% 9.0%   Credit score (0-100)   95 94 91 95 96 94 21 27   Credit rating   AA AA AA AA AA AA BB BB   Credit limit (kDKK)   942.6 766.2 699.2 989.0 1,105.5 1,075.1 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   9,403 8,726 8,293 8,774 8,811 9,496 0.0 0.0   EBITDA   1,486 1,206 1,373 1,866 1,332 1,610 0.0 0.0   EBIT   1,450 1,120 1,333 1,831 1,270 1,553 0.0 0.0   Pre-tax profit (PTP)   2,398.5 2,596.8 3,082.3 3,236.1 3,086.5 2,257.3 0.0 0.0   Net earnings   2,087.6 2,330.8 2,730.0 2,864.1 2,815.9 1,925.3 0.0 0.0   Pre-tax profit without non-rec. items   2,398 2,597 3,082 3,236 3,086 2,257 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Tangible assets total   304 247 46.8 677 615 558 0.0 0.0   Shareholders equity total   7,164 4,995 5,525 6,389 6,805 6,530 3,830 3,830   Interest-bearing liabilities   0.0 1,125 9.5 665 672 606 0.0 0.0   Balance sheet total (assets)   9,201 8,533 7,474 9,358 9,800 8,854 3,830 3,830   Net Debt   -1,499 -1,765 -1,278 -2,675 -4,141 -4,115 -3,830 -3,830     See the entire balance sheet 1000.0 Volume  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e 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   9,403 8,726 8,293 8,774 8,811 9,496 0.0 0.0   Gross profit growth   3.1% -7.2% -5.0% 5.8% 0.4% 7.8% -100.0% 0.0%   Employees   11 11 11 9 9 9 0 0   Employee growth %   0.0% 0.0% 0.0% -18.2% 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)   9,201 8,533 7,474 9,358 9,800 8,854 3,830 3,830   Balance sheet change%   -5.3% -7.3% -12.4% 25.2% 4.7% -9.6% -56.7% 0.0%   Added value   1,486.1 1,205.5 1,373.1 1,865.7 1,304.6 1,609.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   162 -142 -240 596 -124 -114 -558 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 5.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e 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 (%)   15.4% 12.8% 16.1% 20.9% 14.4% 16.4% 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 %   28.2% 30.6% 40.4% 40.5% 35.6% 25.8% 0.0% 0.0%   ROI %   36.5% 40.9% 55.5% 52.5% 44.3% 31.9% 0.0% 0.0%   ROE %   28.5% 38.3% 51.9% 48.1% 42.7% 28.9% 0.0% 0.0%   1000.0 Solidity  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Equity ratio %   77.9% 58.5% 73.9% 68.3% 69.4% 73.7% 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, %   -100.9% -146.4% -93.1% -143.4% -310.8% -255.6% 0.0% 0.0%   Gearing %   0.0% 22.5% 0.2% 10.4% 9.9% 9.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 21.0% 26.7% 50.7% 47.7% 23.7% 0.0% 0.0%   1000.0 Liquidity  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Quick Ratio   3.3 1.6 1.8 2.7 2.9 2.9 0.0 0.0   Current Ratio   3.3 1.6 1.8 2.7 2.9 2.9 0.0 0.0   Cash and cash equivalent   1,499.0 2,890.3 1,287.3 3,339.8 4,813.0 4,720.3 0.0 0.0   1000.0 Capital use efficiency  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e 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   4,726.0 1,873.8 1,593.1 3,798.3 4,498.1 4,305.4 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  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   135 110 125 207 145 179 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   135 110 125 207 148 179 0 0   EBIT / employee   132 102 121 203 141 173 0 0   Net earnings / employee   190 212 248 318 313 214 0 0