Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MK2-HUSE 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  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   3.0% 1.5% 1.5% 2.3% 2.8% 3.4% 11.8% 11.6%   Credit score (0-100)   60 77 78 66 59 53 19 20   Credit rating   BBB A A BBB BBB BBB BB BB   Credit limit (kDKK)   0.0 14.0 17.8 0.1 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)  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   2,519 2,990 2,489 2,225 2,357 2,220 0.0 0.0   EBITDA   275 815 461 113 176 169 0.0 0.0   EBIT   164 689 355 -4.9 46.7 85.0 0.0 0.0   Pre-tax profit (PTP)   162.0 678.6 361.3 4.2 57.4 92.2 0.0 0.0   Net earnings   119.7 518.0 279.0 6.3 44.9 74.0 0.0 0.0   Pre-tax profit without non-rec. items   162 679 361 4.2 57.4 92.2 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Tangible assets total   475 403 304 310 181 189 0.0 0.0   Shareholders equity total   2,283 2,801 3,080 3,086 3,131 3,205 3,080 3,080   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   5,024 4,628 4,815 4,358 4,951 5,948 3,080 3,080   Net Debt   -2,995 -2,430 -1,695 -782 -1,552 -1,695 -3,080 -3,080     See the entire balance sheet 1000.0 Volume  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e 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   2,519 2,990 2,489 2,225 2,357 2,220 0.0 0.0   Gross profit growth   0.0% 18.7% -16.7% -10.6% 5.9% -5.8% -100.0% 0.0%   Employees   0 5 5 5 5 5 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)   5,024 4,628 4,815 4,358 4,951 5,948 3,080 3,080   Balance sheet change%   0.0% -7.9% 4.0% -9.5% 13.6% 20.1% -48.2% 0.0%   Added value   164.1 689.5 355.3 -4.9 46.7 85.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   364 -198 -204 -112 -259 -75 -189 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 -1.0 1.0 2.0 0.0 0.0   1000.0 Profitability  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e 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 (%)   6.5% 23.1% 14.3% -0.2% 2.0% 3.8% 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 %   3.5% 14.9% 8.2% 0.6% 1.7% 1.9% 0.0% 0.0%   ROI %   7.6% 28.0% 13.0% 0.9% 2.6% 3.3% 0.0% 0.0%   ROE %   5.2% 20.4% 9.5% 0.2% 1.4% 2.3% 0.0% 0.0%   1000.0 Solidity  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Equity ratio %   45.4% 61.2% 64.0% 70.8% 63.2% 53.9% 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, %   -1,087.7% -298.1% -367.6% -693.3% -881.3% -1,005.7% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Quick Ratio   1.6 2.3 2.5 3.0 2.5 2.0 0.0 0.0   Current Ratio   1.7 2.3 2.6 3.2 2.6 2.1 0.0 0.0   Cash and cash equivalent   2,994.8 2,430.1 1,695.4 782.0 1,551.6 1,695.5 0.0 0.0   1000.0 Capital use efficiency  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e 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   1,839.7 2,423.5 2,794.0 2,788.7 2,950.5 3,016.0 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  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 138 71 -1 9 17 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 163 92 23 35 34 0 0   EBIT / employee   0 138 71 -1 9 17 0 0   Net earnings / employee   0 104 56 1 9 15 0 0