Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MP ENTREPRENØREN 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   23.2% 19.2% 8.3% 9.5% 9.8% 15.4% 20.4% 20.4%   Credit score (0-100)   4 7 29 24 24 12 5 5   Credit rating   B B BB BB BB BB B B   Credit limit (kDKK)   0.0 0.0 0.0 0.0 0.0 0.0 -0.0 -0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   4,967 4,912 7,410 8,496 7,877 8,400 0.0 0.0   EBITDA   726 809 1,605 579 -137 -1,056 0.0 0.0   EBIT   704 778 1,569 494 -253 -1,173 0.0 0.0   Pre-tax profit (PTP)   607.6 746.2 1,550.1 451.5 -373.9 -1,465.3 0.0 0.0   Net earnings   465.5 581.7 1,184.6 350.6 -299.0 -1,156.5 0.0 0.0   Pre-tax profit without non-rec. items   608 746 1,550 452 -374 -1,465 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   118 159 215 361 409 236 0.0 0.0   Shareholders equity total   -763 -181 1,004 1,354 1,055 -101 -226 -226   Interest-bearing liabilities   2,273 1,835 1,268 3,190 4,317 4,144 226 226   Balance sheet total (assets)   4,141 5,041 7,728 9,920 10,299 10,875 0.0 0.0   Net Debt   2,211 1,773 1,207 2,933 4,045 3,861 226 226     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   4,967 4,912 7,410 8,496 7,877 8,400 0.0 0.0   Gross profit growth   83.1% -1.1% 50.9% 14.7% -7.3% 6.6% -100.0% 0.0%   Employees   0 8 10 12 12 13 0 0   Employee growth %   0.0% 0.0% 25.0% 20.0% 0.0% 8.3% -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)   4,141 5,041 7,728 9,920 10,299 10,875 0 0   Balance sheet change%   -4.0% 21.7% 53.3% 28.4% 3.8% 5.6% -100.0% 0.0%   Added value   725.6 808.6 1,605.3 579.3 -168.3 -1,055.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   12 11 19 61 -69 -291 -236 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 3.0 4.0 -1.0 -2.0 0.0 0.0   1000.0 Profitability  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 (%)   14.2% 15.8% 21.2% 5.8% -3.2% -14.0% 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 %   13.7% 15.7% 24.4% 5.7% -2.3% -10.8% 0.0% 0.0%   ROI %   28.3% 38.4% 69.8% 13.2% -4.5% -23.3% 0.0% 0.0%   ROE %   11.0% 12.7% 39.2% 29.7% -24.8% -19.4% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   -15.6% -3.5% 13.0% 13.7% 10.2% -0.9% -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, %   304.7% 219.2% 75.2% 506.2% -2,961.0% -365.7% 0.0% 0.0%   Gearing %   -298.0% -1,014.2% 126.4% 235.5% 409.1% -4,096.8% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.3% 2.3% 1.7% 2.5% 3.7% 7.5% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   0.8 0.9 1.2 1.1 1.1 1.0 0.0 0.0   Current Ratio   0.8 0.9 1.3 1.2 1.1 1.0 0.0 0.0   Cash and cash equivalent   61.7 61.7 61.7 256.9 272.2 283.3 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   -874.1 -316.9 1,533.1 1,493.1 1,175.2 281.6 -113.1 -113.1   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 101 161 48 -14 -81 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 101 161 48 -11 -81 0 0   EBIT / employee   0 97 157 41 -21 -90 0 0   Net earnings / employee   0 73 118 29 -25 -89 0 0