Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MRS Dybendal 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  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Bankruptcy risk for industry   5.5% 5.5% 5.5% 5.5% 5.5% 5.5% 5.5% 5.5%   Bankruptcy risk   4.2% 3.3% 2.0% 4.7% 4.2% 3.3% 18.0% 18.0%   Credit score (0-100)   49 54 67 45 47 55 8 8   Credit rating   BBB BBB A BBB BBB BBB B B   Credit limit (kDKK)   0.0 0.0 0.1 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 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   1,102 1,291 1,542 1,082 1,055 1,116 0.0 0.0   EBITDA   78.9 98.0 379 37.0 8.9 125 0.0 0.0   EBIT   33.4 28.0 320 3.5 -28.0 81.2 0.0 0.0   Pre-tax profit (PTP)   15.9 6.9 266.7 -344.9 -87.2 83.5 0.0 0.0   Net earnings   10.7 3.3 206.6 -277.5 -77.7 64.4 0.0 0.0   Pre-tax profit without non-rec. items   15.9 6.9 267 -345 -87.2 83.5 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Tangible assets total   104 84.0 64.4 50.2 39.5 28.7 0.0 0.0   Shareholders equity total   73.0 76.3 283 5.4 -72.2 -7.8 -58.8 -58.8   Interest-bearing liabilities   268 287 307 478 638 698 58.8 58.8   Balance sheet total (assets)   608 819 1,251 806 926 884 0.0 0.0   Net Debt   -100 -332 -756 4.1 92.3 92.6 58.8 58.8     See the entire balance sheet 1000.0 Volume  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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   1,102 1,291 1,542 1,082 1,055 1,116 0.0 0.0   Gross profit growth   -3.8% 17.1% 19.5% -29.8% -2.5% 5.8% -100.0% 0.0%   Employees   0 0 0 0 0 3 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)   608 819 1,251 806 926 884 0 0   Balance sheet change%   10.8% 34.8% 52.7% -35.5% 14.9% -4.6% -100.0% 0.0%   Added value   78.9 98.0 379.3 37.0 5.5 124.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -65 -90 -79 -48 -48 -54 -29 0   Net sales trend   0.0 0.0 0.0 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  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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 (%)   3.0% 2.2% 20.8% 0.3% -2.7% 7.3% 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 %   5.8% 3.9% 30.9% 0.3% -3.1% 8.6% 0.0% 0.0%   ROI %   16.3% 7.9% 66.6% 0.7% -5.0% 12.2% 0.0% 0.0%   ROE %   15.8% 4.4% 115.0% -192.5% -16.7% 7.1% 0.0% 0.0%   1000.0 Solidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Equity ratio %   12.0% 9.3% 22.6% 0.7% -7.2% -0.9% -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, %   -126.8% -338.5% -199.3% 11.1% 1,039.1% 74.3% 0.0% 0.0%   Gearing %   366.8% 375.7% 108.4% 8,811.4% -882.8% -8,889.6% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   13.1% 7.6% 18.0% 88.8% 10.6% -0.3% 0.0% 0.0%   1000.0 Liquidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Quick Ratio   0.8 0.9 1.1 0.8 0.8 0.8 0.0 0.0   Current Ratio   0.9 0.9 1.2 0.9 0.8 0.9 0.0 0.0   Cash and cash equivalent   367.9 618.3 1,062.6 474.1 545.5 605.1 0.0 0.0   1000.0 Capital use efficiency  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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   -64.0 -42.0 -465.2 -444.6 -492.1 -431.9 -29.4 -29.4   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 0 42 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 42 0 0   EBIT / employee   0 0 0 0 0 27 0 0   Net earnings / employee   0 0 0 0 0 21 0 0