Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MIDTBYENS KØRESKOLE 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  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 2.0% 2.0%   Bankruptcy risk   2.3% 2.0% 2.4% 1.8% 1.4% 1.8% 9.1% 8.9%   Credit score (0-100)   66 71 64 70 77 70 27 28   Credit rating   BBB A BBB A A A BB BB   Credit limit (kDKK)   0.0 0.3 0.0 1.0 17.2 1.1 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   278 247 314 379 595 346 0.0 0.0   EBITDA   278 247 314 379 595 346 0.0 0.0   EBIT   248 211 269 324 536 288 0.0 0.0   Pre-tax profit (PTP)   249.5 206.0 257.9 297.5 513.1 284.6 0.0 0.0   Net earnings   187.7 151.9 189.8 231.1 444.2 208.4 0.0 0.0   Pre-tax profit without non-rec. items   249 206 258 298 513 285 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   1,537 1,857 2,149 2,917 2,818 2,757 0.0 0.0   Shareholders equity total   1,500 1,652 1,842 2,073 2,404 2,613 2,293 2,293   Interest-bearing liabilities   99.9 287 299 859 414 158 0.0 0.0   Balance sheet total (assets)   1,677 2,002 2,262 3,054 2,956 2,871 2,293 2,293   Net Debt   65.1 262 291 832 388 153 -2,293 -2,293     See the entire balance sheet 1000.0 Volume  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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   278 247 314 379 595 346 0.0 0.0   Gross profit growth   -11.7% -11.3% 27.2% 20.8% 56.8% -41.7% -100.0% 0.0%   Employees   1 1 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)   1,677 2,002 2,262 3,054 2,956 2,871 2,293 2,293   Balance sheet change%   16.1% 19.4% 13.0% 35.0% -3.2% -2.9% -20.1% 0.0%   Added value   278.3 246.8 314.0 379.3 591.3 346.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   174 285 246 713 -157 -120 -2,637 -120   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 5.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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 (%)   89.1% 85.6% 85.7% 85.4% 90.2% 83.0% 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 %   16.3% 11.5% 12.6% 12.4% 17.8% 10.3% 0.0% 0.0%   ROI %   17.2% 11.9% 13.2% 13.0% 18.6% 10.7% 0.0% 0.0%   ROE %   13.3% 9.6% 10.9% 11.8% 19.8% 8.3% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   89.5% 82.5% 81.4% 67.9% 81.3% 91.0% 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, %   23.4% 106.3% 92.7% 219.3% 65.2% 44.0% 0.0% 0.0%   Gearing %   6.7% 17.4% 16.2% 41.5% 17.2% 6.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   7.0% 2.7% 3.8% 5.7% 3.6% 5.5% 0.0% 0.0%   1000.0 Liquidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.2 0.1 0.0 0.0 0.1 0.0 0.0 0.0   Current Ratio   0.2 0.1 0.0 0.0 0.1 0.0 0.0 0.0   Cash and cash equivalent   34.8 25.2 8.1 27.9 26.6 5.2 0.0 0.0   1000.0 Capital use efficiency  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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   -141.7 -310.1 -411.5 -948.4 -518.6 -249.4 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 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   278 247 314 379 591 346 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   278 247 314 379 595 346 0 0   EBIT / employee   248 211 269 324 536 288 0 0   Net earnings / employee   188 152 190 231 444 208 0 0