Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MASKINTEK 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  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 2.1%   Bankruptcy risk   16.1% 13.9% 12.1% 9.7% 19.1% 13.1% 20.4% 17.3%   Credit score (0-100)   13 17 21 25 6 17 4 9   Credit rating   BB BB BB BB B BB B 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)  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   249 -18.9 391 -2.2 55.6 359 0.0 0.0   EBITDA   249 -18.9 357 -18.6 -70.0 29.8 0.0 0.0   EBIT   249 -18.9 357 -18.6 -70.0 29.8 0.0 0.0   Pre-tax profit (PTP)   247.1 -29.9 356.1 -32.5 -106.4 23.0 0.0 0.0   Net earnings   247.1 -29.9 359.9 -25.3 -117.3 23.0 0.0 0.0   Pre-tax profit without non-rec. items   247 -29.9 356 -32.5 -106 23.0 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   -212 -242 118 92.3 -25.0 -1.9 -127 -127   Interest-bearing liabilities   0.0 0.2 0.6 0.0 0.0 28.3 127 127   Balance sheet total (assets)   538 30.3 185 188 63.1 320 0.0 0.0   Net Debt   -76.9 -8.2 -146 -134 -20.6 27.1 127 127     See the entire balance sheet 1000.0 Volume  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e 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   249 -18.9 391 -2.2 55.6 359 0.0 0.0   Gross profit growth   191.7% 0.0% 0.0% 0.0% 0.0% 544.6% -100.0% 0.0%   Employees   0 0 0 0 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)   538 30 185 188 63 320 0 0   Balance sheet change%   7,177.8% -94.4% 508.4% 2.0% -66.5% 407.4% -100.0% 0.0%   Added value   249.0 -18.9 357.1 -18.6 -70.0 29.8 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   2.0 -1.0 1.0 -1.0 -2.0 1.0 0.0 0.0   1000.0 Profitability  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e 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% 100.0% 91.2% 866.8% -125.8% 8.3% 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 %   40.9% -3.7% 157.8% -9.7% -50.0% 14.8% 0.0% 0.0%   ROI %   0.0% -20,040.2% 609.2% -17.2% -149.8% 214.1% 0.0% 0.0%   ROE %   90.5% -10.5% 486.4% -24.1% -150.9% 12.0% 0.0% 0.0%   1000.0 Solidity  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e N/A Equity ratio %   -28.3% -88.9% 64.9% 49.9% -28.3% -0.6% -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, %   -30.9% 43.5% -40.7% 719.6% 29.4% 91.0% 0.0% 0.0%   Gearing %   0.0% -0.1% 0.5% 0.0% 0.0% -1,463.0% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 11,552.4% 1,196.8% 5,061.2% 0.0% 51.4% 0.0% 0.0%   1000.0 Liquidity  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e N/A Quick Ratio   0.7 0.1 2.4 1.6 0.4 1.0 0.0 0.0   Current Ratio   0.7 0.1 2.2 1.5 0.4 1.0 0.0 0.0   Cash and cash equivalent   76.9 8.4 146.1 134.2 20.6 1.2 0.0 0.0   1000.0 Capital use efficiency  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e 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   -212.4 -242.3 82.5 50.0 -56.4 -8.3 -63.5 -63.5   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 -70 30 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 -70 30 0 0   EBIT / employee   0 0 0 0 -70 30 0 0   Net earnings / employee   0 0 0 0 -117 23 0 0