Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MANO EVENT ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading...   /mount/enginehtml/companyviews/145/383470/images/free_cash_flow_to_firm_last-year_2019.png?v=1741782814814 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% 2.5% 2.5%   Bankruptcy risk   8.1% 9.1% 6.8% 8.8% 7.9% 29.3% 18.2% 18.0%   Credit score (0-100)   32 28 35 27 30 1 8 8   Credit rating   BB BB BBB BB BB C 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 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   34.0 -8.0 1,813 4,955 8,145 6,984 0.0 0.0   EBITDA   34.0 -8.0 222 218 213 -550 0.0 0.0   EBIT   9.0 -23.0 171 165 161 -602 0.0 0.0   Pre-tax profit (PTP)   8.0 -21.0 156.0 159.0 126.0 -634.8 0.0 0.0   Net earnings   5.0 -21.0 142.0 106.0 88.0 -626.2 0.0 0.0   Pre-tax profit without non-rec. items   8.0 -21.0 156 159 126 -635 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   55.0 240 194 141 89.0 81.8 0.0 0.0   Shareholders equity total   50.0 29.0 171 276 365 -262 -312 -312   Interest-bearing liabilities   0.0 0.0 127 0.0 0.0 120 312 312   Balance sheet total (assets)   306 642 1,498 2,657 1,910 1,742 0.0 0.0   Net Debt   -28.0 -192 -587 -602 -311 120 312 312     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   34.0 -8.0 1,813 4,955 8,145 6,984 0.0 0.0   Gross profit growth   183.3% 0.0% 0.0% 173.3% 64.4% -14.3% -100.0% 0.0%   Employees   0 0 3 13 19 17 0 0   Employee growth %   0.0% 0.0% 0.0% 333.3% 46.2% -10.5% -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)   306 642 1,498 2,657 1,910 1,742 0 0   Balance sheet change%   1.7% 109.8% 133.3% 77.4% -28.1% -8.8% -100.0% 0.0%   Added value   34.0 -8.0 222.0 218.0 214.0 -550.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -50 170 -97 -106 -104 -59 -82 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 1.0 2.0 3.0 -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 (%)   26.5% 287.5% 9.4% 3.3% 2.0% -8.6% 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 %   3.3% -4.2% 16.0% 8.0% 7.1% -30.7% 0.0% 0.0%   ROI %   12.3% -50.6% 104.6% 57.2% 49.8% -245.9% 0.0% 0.0%   ROE %   10.5% -53.2% 142.0% 47.4% 27.5% -59.4% 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 %   16.3% 4.5% 11.4% 10.4% 19.1% -13.1% -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, %   -82.4% 2,400.0% -264.4% -276.1% -146.0% -21.8% 0.0% 0.0%   Gearing %   0.0% 0.0% 74.3% 0.0% 0.0% -45.8% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   6.0% 0.0% 23.6% 11.0% 0.0% 55.1% 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   1.0 0.7 1.0 1.1 1.1 0.7 0.0 0.0   Current Ratio   1.0 0.7 1.0 1.1 1.1 0.7 0.0 0.0   Cash and cash equivalent   28.0 192.0 714.0 602.0 311.0 0.0 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   -5.0 -211.0 -23.0 141.0 86.0 -589.6 -156.0 -156.0   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   0 0 74 17 11 -32 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 74 17 11 -32 0 0   EBIT / employee   0 0 57 13 8 -35 0 0   Net earnings / employee   0 0 47 8 5 -37 0 0