Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MC Kørekort København 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   6.3% 2.3% 1.7% 8.9% 19.0% 10.4% 17.1% 17.1%   Credit score (0-100)   39 66 73 26 6 22 10 10   Credit rating   BBB BBB A BB B BB BB BB   Credit limit (kDKK)   0.0 0.0 1.8 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 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   768 1,611 1,756 755 630 1,048 0.0 0.0   EBITDA   -147 800 862 47.0 -163 379 0.0 0.0   EBIT   -276 426 458 -495 -625 41.5 0.0 0.0   Pre-tax profit (PTP)   -277.7 425.3 455.0 -514.6 -650.6 17.8 0.0 0.0   Net earnings   -259.3 370.8 352.5 -467.5 -650.6 13.4 0.0 0.0   Pre-tax profit without non-rec. items   -278 425 455 -515 -651 17.8 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   461 1,398 1,165 1,010 500 229 0.0 0.0   Shareholders equity total   419 790 1,142 675 24.0 37.3 -42.7 -42.7   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.4 30.9 42.7 42.7   Balance sheet total (assets)   730 1,586 1,835 1,440 714 504 0.0 0.0   Net Debt   -100 -78.1 -242 -82.1 -86.9 -74.5 42.7 42.7     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   768 1,611 1,756 755 630 1,048 0.0 0.0   Gross profit growth   -32.9% 109.8% 9.0% -57.0% -16.5% 66.4% -100.0% 0.0%   Employees   2 2 2 2 2 1 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% -50.0% -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)   730 1,586 1,835 1,440 714 504 0 0   Balance sheet change%   -44.1% 117.2% 15.7% -21.5% -50.4% -29.4% -100.0% 0.0%   Added value   -146.8 799.6 862.2 47.0 -83.2 379.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -38 564 -636 -698 -972 -609 -229 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -1.0 1.0 2.0 -1.0 -2.0 1.0 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 (%)   -35.9% 26.5% 26.1% -65.6% -99.2% 4.0% 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 %   -27.1% 36.8% 26.8% -30.2% -58.0% 7.0% 0.0% 0.0%   ROI %   -49.6% 68.4% 45.4% -53.1% -178.7% 92.3% 0.0% 0.0%   ROE %   -47.3% 61.4% 36.5% -51.5% -186.3% 43.6% 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 %   57.3% 49.8% 62.3% 46.8% 3.4% 7.4% -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, %   68.3% -9.8% -28.0% -174.8% 53.4% -19.6% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 1.6% 82.8% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 13,648.6% 159.5% 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   0.9 0.2 1.0 0.5 0.3 0.5 0.0 0.0   Current Ratio   0.9 0.2 1.0 0.5 0.3 0.5 0.0 0.0   Cash and cash equivalent   100.3 78.1 241.8 82.1 87.3 105.4 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   -41.9 -568.6 -16.1 -375.0 -516.4 -232.1 -21.3 -21.3   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   -73 400 431 23 -42 379 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -73 400 431 23 -81 379 0 0   EBIT / employee   -138 213 229 -247 -313 41 0 0   Net earnings / employee   -130 185 176 -234 -325 13 0 0