Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Max Matthiessen Insurance Brokers Cph P/S Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading...   Loading...

1000.0 Bankruptcy Risk  2019 2020/5 2020 2021/5 2021 2022/5 2022 2023/5 2023 2024/5 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   0.8% 0.8% 0.8% 0.8% 0.8% 0.8% 0.8% 0.8%   Bankruptcy risk   6.8% 8.5% 9.3% 8.7% 6.7% 13.8% 16.7% 16.5%   Credit score (0-100)   36 29 25 28 35 16 10 11   Credit rating   BBB BB BB BB BBB BB BB BB   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)  2019 2020/5 2020 2021/5 2021 2022/5 2022 2023/5 2023 2024/5 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   2,067 2,049 2,233 2,918 17,471 11,123 0.0 0.0   EBITDA   -24.7 162 256 66.3 -146 -8,567 0.0 0.0   EBIT   -24.7 162 256 66.3 -146 -8,739 0.0 0.0   Pre-tax profit (PTP)   -154.5 124.8 225.6 36.4 -75.7 -8,819.6 0.0 0.0   Net earnings   -154.5 124.8 225.6 36.4 -75.7 -8,819.6 0.0 0.0   Pre-tax profit without non-rec. items   -154 125 226 36.4 -75.7 -8,820 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2020/5 2020 2021/5 2021 2022/5 2022 2023/5 2023 2024/5 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 895 0.0 0.0   Shareholders equity total   696 524 749 786 710 890 -2,110 -2,110   Interest-bearing liabilities   315 815 1,353 2,250 3,240 889 2,110 2,110   Balance sheet total (assets)   3,952 4,655 5,700 5,434 8,096 12,670 0.0 0.0   Net Debt   -1,978 -1,496 -1,763 236 -2,329 611 2,110 2,110     See the entire balance sheet 1000.0 Volume  2019 2020/5 2020 2021/5 2021 2022/5 2022 2023/5 2023 2024/5 2024 2024/12 2025e N/A 2026e 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   2,067 2,049 2,233 2,918 17,471 11,123 0.0 0.0   Gross profit growth   -7.5% -0.8% 9.0% 30.6% 498.8% -36.3% -100.0% 0.0%   Employees   10 10 14 17 18 16 0 0   Employee growth %   0.0% 0.0% 40.0% 21.4% 5.9% -11.1% -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)   3,952 4,655 5,700 5,434 8,096 12,670 0 0   Balance sheet change%   23.2% 17.8% 22.4% -4.7% 49.0% 56.5% -100.0% 0.0%   Added value   -24.7 161.9 255.7 66.3 -145.7 -8,567.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 0 0 724 -895 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 3.0 -1.0 -2.0 0.0 0.0   1000.0 Profitability  2019 2020/5 2020 2021/5 2021 2022/5 2022 2023/5 2023 2024/5 2024 2024/12 2025e N/A 2026e 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 (%)   -1.2% 7.9% 11.4% 2.3% -0.8% -78.6% 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 %   -0.2% 3.8% 4.9% 1.5% -2.2% -83.7% 0.0% 0.0%   ROI %   -0.3% 13.8% 14.9% 3.3% -4.2% -303.3% 0.0% 0.0%   ROE %   -7.9% 20.5% 35.5% 4.7% -10.1% -1,102.3% 0.0% 0.0%   1000.0 Solidity  2019 2020/5 2020 2021/5 2021 2022/5 2022 2023/5 2023 2024/5 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   18.7% 11.9% 13.1% 14.5% 8.8% 7.0% -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, %   8,005.2% -924.2% -689.4% 355.1% 1,598.4% -7.1% 0.0% 0.0%   Gearing %   45.3% 155.7% 180.6% 286.4% 456.3% 99.8% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.8% 6.6% 2.8% 2.7% -2.6% 6.4% 0.0% 0.0%   1000.0 Liquidity  2019 2020/5 2020 2021/5 2021 2022/5 2022 2023/5 2023 2024/5 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   1.8 1.5 1.5 1.2 1.1 1.0 0.0 0.0   Current Ratio   1.6 1.4 1.5 1.2 1.1 1.0 0.0 0.0   Cash and cash equivalent   2,293.0 2,311.2 3,115.9 2,014.6 5,568.6 277.3 0.0 0.0   1000.0 Capital use efficiency  2019 2020/5 2020 2021/5 2021 2022/5 2022 2023/5 2023 2024/5 2024 2024/12 2025e N/A 2026e 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   1,508.2 1,335.9 1,831.0 785.6 709.9 -8.5 -1,054.9 -1,054.9   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2019 2020/5 2020 2021/5 2021 2022/5 2022 2023/5 2023 2024/5 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   -2 16 18 4 -8 -535 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -2 16 18 4 -8 -535 0 0   EBIT / employee   -2 16 18 4 -8 -546 0 0   Net earnings / employee   -15 12 16 2 -4 -551 0 0