Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MN-Udlejning 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 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 0.4% 0.4%   Bankruptcy risk   0.9% 1.2% 12.8% 6.7% 5.4% 5.4% 11.0% 11.0%   Credit score (0-100)   90 82 18 34 41 41 22 22   Credit rating   A A BB BBB BBB BBB BB BB   Credit limit (kDKK)   243.9 61.0 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 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   562 443 222 -25.0 -25.1 -23.9 0.0 0.0   EBITDA   1,670 443 -657 -25.0 -25.1 -23.9 0.0 0.0   EBIT   1,114 427 -664 -25.0 -25.1 -23.9 0.0 0.0   Pre-tax profit (PTP)   992.0 242.0 -674.0 97.0 -163.9 201.1 0.0 0.0   Net earnings   909.0 169.0 -765.0 75.0 -163.9 192.9 0.0 0.0   Pre-tax profit without non-rec. items   992 242 -674 97.0 -164 201 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 2024e N/A 2025e N/A Tangible assets total   6,814 6,814 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   2,688 2,749 1,874 1,836 1,558 1,633 1,378 1,378   Interest-bearing liabilities   4,204 4,071 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   7,229 7,140 1,943 1,868 1,576 1,643 1,378 1,378   Net Debt   3,807 3,803 -1,943 -1,821 -1,504 -1,614 -1,378 -1,378     See the entire balance sheet 1000.0 Volume  2018 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 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   562 443 222 -25.0 -25.1 -23.9 0.0 0.0   Gross profit growth   6.8% -21.2% -49.9% 0.0% -0.6% 5.0% 0.0% 0.0%   Employees           0 0 0 0   Employee growth %   -99.9% 0.0% 0.0% 0.0% -100.0% 0.0% 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)   7,229 7,140 1,943 1,868 1,576 1,643 1,378 1,378   Balance sheet change%   -0.9% -1.2% -72.8% -3.9% -15.6% 4.3% -16.2% 0.0%   Added value   1,114.0 443.0 -657.0 -25.0 -25.1 -23.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -79 -16 -6,821 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   3.0 4.0 -1.0 -2.0 -3.0 -4.0 0.0 0.0   1000.0 Profitability  2018 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 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 (%)   198.2% 96.4% -299.1% 100.0% 100.0% 100.0% 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 %   15.3% 5.9% -8.3% 6.4% 5.0% 12.5% 0.0% 0.0%   ROI %   16.1% 6.2% -8.7% 6.5% 5.1% 12.6% 0.0% 0.0%   ROE %   40.7% 6.2% -33.1% 4.0% -9.7% 12.1% 0.0% 0.0%   1000.0 Solidity  2018 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 2024e N/A 2025e N/A Equity ratio %   37.2% 38.5% 96.4% 98.3% 98.8% 99.4% 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, %   228.0% 858.5% 295.7% 7,284.0% 5,980.0% 6,754.8% 0.0% 0.0%   Gearing %   156.4% 148.1% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.6% 4.5% 14.5% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2018 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 2024e N/A 2025e N/A Quick Ratio   0.7 0.9 28.2 58.4 85.1 156.3 0.0 0.0   Current Ratio   0.7 0.9 28.2 58.4 85.1 156.3 0.0 0.0   Cash and cash equivalent   397.0 268.0 1,943.0 1,821.0 1,503.9 1,613.7 0.0 0.0   1000.0 Capital use efficiency  2018 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 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   -185.0 -139.0 237.0 112.0 109.2 73.3 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 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   111,400 44,300 -65,700 -2,500 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   167,000 44,300 -65,700 -2,500 0 0 0 0   EBIT / employee   111,400 42,700 -66,400 -2,500 0 0 0 0   Net earnings / employee   90,900 16,900 -76,500 7,500 0 0 0 0