Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MB Engineering ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... 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   1.8% 1.8% 1.8% 1.8% 1.8% 1.8% 1.8% 1.8%   Bankruptcy risk   9.3% 6.6% 6.5% 4.0% 5.9% 4.6% 14.0% 14.0%   Credit score (0-100)   28 37 36 48 39 45 16 16   Credit rating   BB BBB BBB BBB BBB BBB 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)  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   1,284 1,254 0 0 0 0 0 0   Gross profit   780 740 792 717 673 772 0.0 0.0   EBITDA   161 79.3 56.8 5.7 -62.8 37.2 0.0 0.0   EBIT   161 79.3 56.8 5.7 -62.8 37.2 0.0 0.0   Pre-tax profit (PTP)   160.7 79.3 56.3 4.5 -68.1 36.0 0.0 0.0   Net earnings   108.0 61.9 54.9 2.9 -68.1 36.0 0.0 0.0   Pre-tax profit without non-rec. items   161 79.3 56.3 4.5 -68.1 36.0 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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   188 249 332 374 306 342 302 302   Interest-bearing liabilities   64.8 33.0 35.8 121 225 81.2 0.0 0.0   Balance sheet total (assets)   304 294 550 622 608 473 302 302   Net Debt   -83.6 -146 -462 -370 -186 -333 -302 -302     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   1,284 1,254 0 0 0 0 0 0   Net sales growth   11.0% -2.3% -100.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   780 740 792 717 673 772 0.0 0.0   Gross profit growth   -20.5% -5.1% 6.9% -9.5% -6.2% 14.8% -100.0% 0.0%   Employees   0 0 1 1 1 1 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% -100.0% 0.0%   Employee expenses   -618.9 -660.9 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   304 294 550 622 608 473 302 302   Balance sheet change%   32.0% -3.3% 86.9% 13.1% -2.3% -22.1% -36.1% 0.0%   Added value   780.2 740.2 56.8 5.7 -62.8 37.2 0.0 0.0   Added value %   60.8% 59.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 0   Net sales trend   1.0 -1.0 -2.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 5.0 -1.0 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 %   12.6% 6.3% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   12.6% 6.3% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   20.7% 10.7% 7.2% 0.8% -9.3% 4.8% 0.0% 0.0%   Net Earnings %   8.4% 4.9% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   8.4% 4.9% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   12.5% 6.3% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   60.3% 26.5% 13.5% 1.0% -10.2% 6.9% 0.0% 0.0%   ROI %   85.4% 29.7% 17.5% 1.3% -12.2% 7.8% 0.0% 0.0%   ROE %   80.8% 28.3% 18.9% 0.8% -20.0% 11.1% 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 %   61.6% 84.8% 60.5% 60.2% 50.4% 72.3% 100.0% 100.0%   Relative indebtedness %   9.1% 3.6% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   -2.5% -10.7% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   -51.8% -183.6% -812.8% -6,456.4% 296.1% -896.2% 0.0% 0.0%   Gearing %   34.5% 13.2% 10.8% 32.4% 73.6% 23.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.0% 0.0% 1.6% 1.6% 3.1% 0.8% 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   2.6 6.6 2.5 2.5 2.0 3.6 0.0 0.0   Current Ratio   2.6 6.6 2.5 2.5 2.0 3.6 0.0 0.0   Cash and cash equivalent   148.3 178.6 497.7 491.7 411.3 414.4 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)   18.5 28.1 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 %   23.7% 23.5% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   187.5 249.4 332.5 374.3 306.2 342.2 0.0 0.0   Net working capital %   14.6% 19.9% 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 57 6 -63 37 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 57 6 -63 37 0 0   EBIT / employee   0 0 57 6 -63 37 0 0   Net earnings / employee   0 0 55 3 -68 36 0 0