Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MR EDS 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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 5.0% 5.0%   Bankruptcy risk   3.2% 3.0% 1.9% 2.4% 1.9% 2.3% 16.1% 16.1%   Credit score (0-100)   57 58 70 62 69 63 11 11   Credit rating   BBB BBB A BBB A BBB BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 0.1 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   24 50 0 0 0 0 0 0   Gross profit   15.0 43.3 94.4 241 145 175 0.0 0.0   EBITDA   15.0 43.3 94.4 241 128 175 0.0 0.0   EBIT   15.0 43.3 94.4 155 139 175 0.0 0.0   Pre-tax profit (PTP)   4.6 7.1 59.0 67.9 21.8 -15.2 0.0 0.0   Net earnings   3.6 5.5 46.0 55.4 24.3 -15.2 0.0 0.0   Pre-tax profit without non-rec. items   4.6 7.1 59.0 67.9 21.8 -15.2 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   2,952 2,952 4,387 4,450 4,529 4,529 0.0 0.0   Shareholders equity total   66.6 72.1 118 173 198 182 122 122   Interest-bearing liabilities   1,681 1,609 4,192 4,112 4,343 4,315 0.0 0.0   Balance sheet total (assets)   3,473 3,291 4,402 4,450 4,641 4,590 122 122   Net Debt   1,161 1,271 4,177 4,112 4,305 4,304 -122 -122     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   24 50 0 0 0 0 0 0   Net sales growth   0.0% 106.6% -100.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   15.0 43.3 94.4 241 145 175 0.0 0.0   Gross profit growth   0.0% 188.9% 118.2% 155.4% -40.1% 21.2% -100.0% 0.0%   Employees   0 0 0 0 1 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% -100.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   3,473 3,291 4,402 4,450 4,641 4,590 122 122   Balance sheet change%   0.0% -5.2% 33.7% 1.1% 4.3% -1.1% -97.3% 0.0%   Added value   15.0 43.3 94.4 155.3 139.0 175.2 0.0 0.0   Added value %   62.4% 87.3% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   2,952 0 1,434 63 79 0 -4,529 0   Net sales trend   0.0 1.0 -1.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 3.0 4.0 5.0 5.0 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 %   62.4% 87.3% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   62.4% 87.3% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   100.0% 100.0% 100.0% 64.4% 96.1% 100.0% 0.0% 0.0%   Net Earnings %   14.9% 11.1% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   14.9% 11.1% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   19.0% 14.2% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   0.4% 1.3% 2.5% 3.5% 3.1% 3.8% 0.0% 0.0%   ROI %   0.9% 2.5% 3.1% 3.6% 3.1% 3.8% 0.0% 0.0%   ROE %   5.4% 7.9% 48.4% 38.0% 13.1% -8.0% 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 %   1.9% 2.2% 2.7% 3.9% 4.3% 4.0% 100.0% 100.0%   Relative indebtedness %   14,192.7% 6,493.7% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   12,024.4% 5,810.5% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   7,752.0% 2,936.6% 4,424.5% 1,705.1% 3,364.1% 2,457.2% 0.0% 0.0%   Gearing %   2,525.4% 2,233.1% 3,551.5% 2,370.9% 2,196.8% 2,364.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.2% 2.2% 1.2% 2.1% 2.8% 4.4% 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   0.3 0.2 0.2 0.0 0.7 0.2 0.0 0.0   Current Ratio   0.3 0.2 0.2 0.0 0.6 0.1 0.0 0.0   Cash and cash equivalent   520.4 338.7 14.8 0.0 38.2 10.9 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 %   2,168.3% 683.3% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   -1,252.4 -1,344.0 -80.5 -220.9 -39.4 -125.0 0.0 0.0   Net working capital %   -5,218.5% -2,711.1% 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 0 0 139 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 128 0 0 0   EBIT / employee   0 0 0 0 139 0 0 0   Net earnings / employee   0 0 0 0 24 0 0 0