Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MARS EVENTSUPPLY A/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  2018 2018/12 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 0.8% 0.8%   Bankruptcy risk   1.8% 0.9% 1.7% 1.0% 0.7% 2.3% 8.9% 8.8%   Credit score (0-100)   73 89 72 86 94 64 28 28   Credit rating   A A A A AA BBB BB BB   Credit limit (kDKK)   2.8 409.0 4.4 483.8 790.6 0.1 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 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   2,246 3,092 1,463 3,813 3,170 1,698 0.0 0.0   EBITDA   393 1,095 519 1,818 1,569 33.7 0.0 0.0   EBIT   -107 712 38.4 1,406 1,164 -432 0.0 0.0   Pre-tax profit (PTP)   -126.6 751.9 2.3 1,399.1 1,022.7 -648.9 0.0 0.0   Net earnings   -99.6 591.7 -0.8 1,091.5 786.0 -529.9 0.0 0.0   Pre-tax profit without non-rec. items   -127 752 2.3 1,399 1,023 -649 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/12 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Tangible assets total   4,068 3,794 4,261 4,393 4,819 5,199 0.0 0.0   Shareholders equity total   4,726 5,318 5,317 6,408 7,194 6,664 6,098 6,098   Interest-bearing liabilities   1,343 1,518 4,092 5,344 1,098 2,757 0.0 0.0   Balance sheet total (assets)   7,127 9,101 10,660 14,734 11,171 11,156 6,098 6,098   Net Debt   1,339 1,510 3,725 4,202 457 2,447 -6,098 -6,098     See the entire balance sheet 1000.0 Volume  2018 2018/12 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   2,246 3,092 1,463 3,813 3,170 1,698 0.0 0.0   Gross profit growth   -9.4% 37.7% -52.7% 160.6% -16.9% -46.5% -100.0% 0.0%   Employees   4 4 4 4 5 4 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 25.0% -20.0% -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)   7,127 9,101 10,660 14,734 11,171 11,156 6,098 6,098   Balance sheet change%   4.8% 27.7% 17.1% 38.2% -24.2% -0.1% -45.3% 0.0%   Added value   393.3 1,094.7 519.4 1,817.8 1,575.3 33.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -618 -656 -14 -280 21 -85 -5,199 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 4.0 -1.0 0.0 0.0   1000.0 Profitability  2018 2018/12 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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 (%)   -4.8% 23.0% 2.6% 36.9% 36.7% -25.5% 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 %   -0.6% 9.7% 1.2% 12.2% 9.6% -4.0% 0.0% 0.0%   ROI %   -0.7% 11.8% 1.4% 13.5% 11.4% -4.8% 0.0% 0.0%   ROE %   -2.1% 11.8% -0.0% 18.6% 11.6% -7.6% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Equity ratio %   66.3% 58.4% 49.9% 43.5% 64.4% 59.7% 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, %   340.3% 138.0% 717.2% 231.1% 29.1% 7,268.0% 0.0% 0.0%   Gearing %   28.4% 28.5% 77.0% 83.4% 15.3% 41.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   6.7% 2.5% 4.3% 3.2% 7.0% 10.5% 0.0% 0.0%   1000.0 Liquidity  2018 2018/12 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Quick Ratio   0.8 1.1 1.0 1.4 1.7 1.2 0.0 0.0   Current Ratio   1.0 1.2 1.1 1.4 1.8 1.3 0.0 0.0   Cash and cash equivalent   4.3 7.7 367.0 1,141.9 641.4 310.3 0.0 0.0   1000.0 Capital use efficiency  2018 2018/12 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   -38.5 841.3 552.0 2,932.1 2,427.0 1,269.1 0.0 0.0   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 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   98 274 130 454 315 8 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   98 274 130 454 314 8 0 0   EBIT / employee   -27 178 10 352 233 -108 0 0   Net earnings / employee   -25 148 -0 273 157 -132 0 0