Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MFC Holding 2 ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading... Loading... Loading... Loading...

1000.0 Bankruptcy Risk  2017 N/A 2018 N/A 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Bankruptcy risk for industry   0.6% 0.6% 0.6% 0.6% 0.6% 0.6% 0.6% 0.6%   Bankruptcy risk   0.0% 0.0% 4.0% 0.8% 1.0% 1.5% 7.9% 7.8%   Credit score (0-100)   0 0 51 91 85 76 30 31   Credit rating   N/A N/A BBB AA A A BB BB   Credit limit (kDKK)   0.0 0.0 0.0 1,542.7 917.3 81.2 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2017 N/A 2018 N/A 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales   0 0 -538 1,083 206 36 36 36   Gross profit   0.0 0.0 -544 1,074 200 30.7 0.0 0.0   EBITDA   0.0 0.0 -544 1,074 200 30.7 0.0 0.0   EBIT   0.0 0.0 -544 1,074 200 30.7 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 -741.3 777.2 175.3 -0.5 0.0 0.0   Net earnings   0.0 0.0 -696.5 844.4 182.0 7.6 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 -741 777 175 -0.5 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 N/A 2018 N/A 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 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   0.0 0.0 16,902 17,746 17,778 17,636 17,386 17,386   Interest-bearing liabilities   0.0 0.0 12,197 1,752 1,850 1,952 0.0 0.0   Balance sheet total (assets)   0.0 0.0 29,112 19,723 19,686 19,594 17,386 17,386   Net Debt   0.0 0.0 12,197 1,752 1,850 1,952 -17,386 -17,386     See the entire balance sheet 1000.0 Volume  2017 N/A 2018 N/A 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales   0 0 -538 1,083 206 36 36 36   Net sales growth   0.0% 0.0% 0.0% -301.3% -81.0% -82.5% 0.0% 0.0%   Gross profit   0.0 0.0 -544 1,074 200 30.7 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 0.0% -81.4% -84.7% -100.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 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)   0 0 29,112 19,723 19,686 19,594 17,386 17,386   Balance sheet change%   0.0% 0.0% 0.0% -32.3% -0.2% -0.5% -11.3% 0.0%   Added value   0.0 0.0 -544.0 1,074.5 200.2 30.7 0.0 0.0   Added value %   0.0% 0.0% 101.2% 99.2% 97.3% 85.4% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 0   Net sales trend   0.0 0.0 0.0 -1.0 -2.0 -3.0 0.0 0.0   EBIT trend   0.0 0.0 -1.0 1.0 2.0 3.0 0.0 0.0   1000.0 Profitability  2017 N/A 2018 N/A 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A EBITDA %   0.0% 0.0% 101.2% 99.2% 97.3% 85.4% 0.0% 0.0%   EBIT %   0.0% 0.0% 0.0% 99.2% 97.3% 85.4% 0.0% 0.0%   EBIT to gross profit (%)   0.0% 0.0% 100.0% 100.0% 100.0% 100.0% 0.0% 0.0%   Net Earnings %   0.0% 0.0% 129.5% 78.0% 88.4% 21.1% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 0.0% 129.5% 78.0% 88.4% 21.1% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 0.0% 137.8% 71.8% 85.2% -1.3% 0.0% 0.0%   ROA %   0.0% 0.0% -1.9% 4.5% 1.2% 0.4% 0.0% 0.0%   ROI %   0.0% 0.0% -1.9% 4.6% 1.3% 0.4% 0.0% 0.0%   ROE %   0.0% 0.0% -4.1% 4.9% 1.0% 0.0% 0.0% 0.0%   1000.0 Solidity  2017 N/A 2018 N/A 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Equity ratio %   0.0% 0.0% 58.1% 90.0% 90.3% 90.0% 100.0% 100.0%   Relative indebtedness %   0.0% 0.0% -2,270.5% 182.6% 926.9% 5,444.3% 0.0% 0.0%   Relative net indebtedness %   0.0% 0.0% -2,270.5% 182.6% 926.9% 5,444.3% -48,339.2% -48,339.2%   Net int. bear. debt to EBITDA, %   0.0% 0.0% -2,242.0% 163.0% 924.2% 6,354.5% 0.0% 0.0%   Gearing %   0.0% 0.0% 72.2% 9.9% 10.4% 11.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 3.2% 4.7% 3.9% 3.9% 0.0% 0.0%   1000.0 Liquidity  2017 N/A 2018 N/A 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Quick Ratio   0.0 0.0 0.0 0.8 0.7 0.6 0.0 0.0   Current Ratio   0.0 0.0 0.0 0.8 0.7 0.6 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   1000.0 Capital use efficiency  2017 N/A 2018 N/A 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 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 0.0 365.0 280.8 405.6 434.5 0.0 0.0   Current assets / Net sales %   0.0% 0.0% -9.6% 145.9% 649.6% 3,361.6% 48,339.2% 48,339.2%   Net working capital   0.0 0.0 -12,158.7 -396.9 -570.7 -749.1 0.0 0.0   Net working capital %   0.0% 0.0% 2,260.9% -36.7% -277.3% -2,082.7% 0.0% 0.0%   1000.0 Employee efficiency  2017 N/A 2018 N/A 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0