Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

M.P. KASTRUP HOLDING 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  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% 1.5% 1.5%   Bankruptcy risk   0.8% 0.8% 0.7% 1.0% 1.1% 0.8% 7.4% 7.4%   Credit score (0-100)   92 92 94 87 83 90 33 33   Credit rating   AA AA AA A A AA BB BB   Credit limit (kDKK)   1,294.1 1,306.1 1,676.2 1,162.4 766.1 1,963.2 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   1,971 1,894 2,144 1,522 2,255 2,515 2,515 2,515   Gross profit   1,961 1,884 2,133 1,513 2,246 2,505 0.0 0.0   EBITDA   1,961 1,884 2,133 1,513 2,246 2,505 0.0 0.0   EBIT   1,961 1,884 2,133 1,513 2,246 2,505 0.0 0.0   Pre-tax profit (PTP)   1,953.7 1,932.2 2,231.6 1,616.7 2,392.1 2,646.9 0.0 0.0   Net earnings   1,957.5 1,922.8 2,212.3 1,595.9 2,362.0 2,617.0 0.0 0.0   Pre-tax profit without non-rec. items   1,954 1,932 2,232 1,617 2,392 2,647 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   0.0 0.0 0.0 0.0 370 370 0.0 0.0   Shareholders equity total   12,896 14,419 16,231 17,427 19,389 21,606 20,389 20,389   Interest-bearing liabilities   715 0.0 249 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   14,145 15,308 17,097 17,599 19,470 22,085 20,389 20,389   Net Debt   -2,555 -397 -1,113 -145 -2,432 -1,747 -20,389 -20,389     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   1,971 1,894 2,144 1,522 2,255 2,515 2,515 2,515   Net sales growth   4.6% -3.9% 13.2% -29.0% 48.1% 11.5% 0.0% 0.0%   Gross profit   1,961 1,884 2,133 1,513 2,246 2,505 0.0 0.0   Gross profit growth   4.8% -3.9% 13.2% -29.1% 48.5% 11.6% -100.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   14,145 15,308 17,097 17,599 19,470 22,085 20,389 20,389   Balance sheet change%   18.1% 8.2% 11.7% 2.9% 10.6% 13.4% -7.7% 0.0%   Added value   1,960.8 1,883.8 2,133.3 1,512.5 2,245.6 2,505.1 0.0 0.0   Added value %   99.5% 99.4% 99.5% 99.4% 99.6% 99.6% 0.0% 0.0%   Investments   0 0 0 0 370 0 -370 0   Net sales trend   1.0 -1.0 1.0 -1.0 1.0 2.0 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 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A EBITDA %   99.5% 99.4% 99.5% 99.4% 99.6% 99.6% 0.0% 0.0%   EBIT %   99.5% 99.4% 99.5% 99.4% 99.6% 99.6% 0.0% 0.0%   EBIT to gross profit (%)   100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 0.0% 0.0%   Net Earnings %   99.3% 101.5% 103.2% 104.8% 104.7% 104.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   99.3% 101.5% 103.2% 104.8% 104.7% 104.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   99.1% 102.0% 104.1% 106.2% 106.1% 105.2% 0.0% 0.0%   ROA %   15.2% 13.2% 13.8% 9.4% 12.9% 12.8% 0.0% 0.0%   ROI %   15.8% 13.8% 14.5% 9.6% 13.0% 12.9% 0.0% 0.0%   ROE %   16.1% 14.1% 14.4% 9.5% 12.8% 12.8% 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 %   91.2% 94.2% 94.9% 99.0% 99.6% 97.8% 100.0% 100.0%   Relative indebtedness %   63.4% 46.9% 40.4% 11.3% 3.6% 19.0% 0.0% 0.0%   Relative net indebtedness %   -102.5% 26.0% -23.2% 1.8% -104.2% -50.4% -810.5% -810.5%   Net int. bear. debt to EBITDA, %   -130.3% -21.1% -52.2% -9.6% -108.3% -69.7% 0.0% 0.0%   Gearing %   5.5% 0.0% 1.5% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   8.8% 2.0% 5.2% 6.4% 0.0% 0.0% 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   4.4 6.8 8.0 40.4 114.3 25.4 0.0 0.0   Current Ratio   4.4 6.8 8.0 40.4 114.3 25.4 0.0 0.0   Cash and cash equivalent   3,269.9 396.7 1,362.9 144.8 2,431.7 1,747.2 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)   224.6 214.7 214.4 230.7 232.2 221.9 0.0 0.0   Current assets / Net sales %   279.4% 318.8% 321.3% 456.1% 412.6% 483.4% 810.5% 810.5%   Net working capital   4,257.5 5,150.1 6,022.1 6,772.5 9,224.8 11,681.2 0.0 0.0   Net working capital %   216.0% 271.9% 280.9% 444.8% 409.0% 464.4% 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   0 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0