Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MP GLOBAL PARTNERS 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  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% 1.2% 1.2%   Bankruptcy risk   4.2% 6.0% 7.4% 11.9% 5.4% 4.2% 12.5% 12.3%   Credit score (0-100)   50 40 32 19 41 48 19 19   Credit rating   BBB BBB BB BB 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   0 0 0 0 0 0 0 0   Gross profit   113 1,312 660 955 947 639 0.0 0.0   EBITDA   113 1,246 -233 20.1 58.4 122 0.0 0.0   EBIT   113 1,246 -248 -4.6 33.3 89.3 0.0 0.0   Pre-tax profit (PTP)   115.0 803.8 -347.9 78.6 59.2 122.4 0.0 0.0   Net earnings   89.9 533.2 -347.9 78.6 59.2 95.5 0.0 0.0   Pre-tax profit without non-rec. items   115 1,228 -348 78.6 59.2 122 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 0.0 197 221 215 219 0.0 0.0   Shareholders equity total   394 927 579 658 717 637 437 437   Interest-bearing liabilities   0.0 0.0 0.0 106 472 142 0.0 0.0   Balance sheet total (assets)   656 13,748 13,605 11,738 2,324 1,757 437 437   Net Debt   -106 -8,132 -10,136 -761 13.5 -44.9 -437 -437     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   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   113 1,312 660 955 947 639 0.0 0.0   Gross profit growth   71.4% 1,062.0% -49.7% 44.7% -0.9% -32.5% -100.0% 0.0%   Employees   0 1 2 2 2 2 0 0   Employee growth %   0.0% 0.0% 100.0% 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)   656 13,748 13,605 11,738 2,324 1,757 437 437   Balance sheet change%   52.4% 1,996.9% -1.0% -13.7% -80.2% -24.4% -75.1% 0.0%   Added value   112.9 1,246.4 -232.9 20.1 58.0 122.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 212 -1 -61 -29 -219 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 -1.0 -2.0 1.0 2.0 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 %   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 (%)   100.0% 95.0% -37.6% -0.5% 3.5% 14.0% 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 %   21.2% 11.9% 7.5% 10.6% 7.8% 12.3% 0.0% 0.0%   ROI %   33.0% 257.7% 136.9% 199.7% 56.2% 25.5% 0.0% 0.0%   ROE %   25.7% 80.7% -46.2% 12.7% 8.6% 14.1% 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 %   60.1% 6.7% 4.3% 5.6% 30.9% 36.3% 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, %   -94.1% -652.4% 4,351.7% -3,783.9% 23.0% -36.7% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 16.1% 65.8% 22.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 2,377.3% 169.3% 41.7% 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   2.3 1.1 1.0 1.0 1.7 1.4 0.0 0.0   Current Ratio   2.3 1.1 1.0 1.0 1.7 1.4 0.0 0.0   Cash and cash equivalent   106.2 8,131.8 10,135.8 867.7 458.3 187.2 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 %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   338.1 771.3 216.1 358.7 748.2 389.3 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 2019/12 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 1,246 -116 10 29 61 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 1,246 -116 10 29 61 0 0   EBIT / employee   0 1,246 -124 -2 17 45 0 0   Net earnings / employee   0 533 -174 39 30 48 0 0