Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Moxie Brokerage 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 N/A 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% 2.7% 2.7%   Bankruptcy risk   0.0% 12.0% 10.1% 9.8% 9.1% 5.1% 11.0% 11.0%   Credit score (0-100)   0 21 24 24 26 42 22 22   Credit rating   N/A BB BB BB BB BBB BB BB   Credit limit (kUSD)   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 (kUSD)  2018 N/A 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   0.0 76.1 198 230 323 407 0.0 0.0   EBITDA   0.0 76.1 106 113 202 305 0.0 0.0   EBIT   0.0 76.1 106 113 202 305 0.0 0.0   Pre-tax profit (PTP)   0.0 74.2 101.9 118.5 207.1 323.5 0.0 0.0   Net earnings   0.0 57.7 79.3 91.2 160.4 249.7 0.0 0.0   Pre-tax profit without non-rec. items   0.0 74.2 102 119 207 323 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kUSD)  2018 N/A 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   0.0 65.3 145 236 396 646 638 638   Interest-bearing liabilities   0.0 0.0 0.0 1.8 0.0 5.0 0.0 0.0   Balance sheet total (assets)   0.0 116 214 265 416 749 638 638   Net Debt   0.0 -84.1 -117 -236 -359 -356 -638 -638     See the entire balance sheet 1000.0 Volume  2018 N/A 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   0.0 76.1 198 230 323 407 0.0 0.0   Gross profit growth   0.0% 0.0% 160.0% 16.0% 40.6% 26.0% -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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   0 116 214 265 416 749 638 638   Balance sheet change%   0.0% 0.0% 84.5% 23.8% 57.0% 80.3% -14.8% 0.0%   Added value   0.0 76.1 105.7 113.5 202.0 304.6 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 0 0 0 0 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 1.0 2.0 3.0 4.0 5.0 0.0 0.0   1000.0 Profitability  2018 N/A 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 (%)   0.0% 100.0% 53.4% 49.4% 62.5% 74.8% 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 %   0.0% 65.7% 64.1% 47.5% 59.4% 56.6% 0.0% 0.0%   ROI %   0.0% 116.6% 100.7% 59.4% 63.7% 62.9% 0.0% 0.0%   ROE %   0.0% 88.3% 75.6% 47.9% 50.8% 47.9% 0.0% 0.0%   1000.0 Solidity  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   0.0% 56.4% 67.7% 89.1% 95.4% 86.2% 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, %   0.0% -110.5% -110.6% -207.9% -177.5% -116.8% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.8% 0.0% 0.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% -561.6% -570.5% 239.3% 0.0% 0.0%   1000.0 Liquidity  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.0 2.3 3.1 9.2 21.6 7.3 0.0 0.0   Current Ratio   0.0 2.3 3.1 9.2 21.6 7.3 0.0 0.0   Cash and cash equivalent   0.0 84.1 116.8 237.7 358.5 360.8 0.0 0.0   1000.0 Capital use efficiency  2018 N/A 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   0.0 65.3 144.6 235.9 396.3 646.0 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 N/A 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 0 106 113 202 305 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 106 113 202 305 0 0   EBIT / employee   0 0 106 113 202 305 0 0   Net earnings / employee   0 0 79 91 160 250 0 0