Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MAX' BRUGTBILER 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% 3.1% 3.1%   Bankruptcy risk   1.2% 1.7% 1.8% 1.3% 2.4% 1.3% 9.4% 9.4%   Credit score (0-100)   83 75 72 79 63 78 26 26   Credit rating   A A A A BBB A BB BB   Credit limit (kDKK)   71.3 3.7 1.7 41.8 0.0 42.9 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   2,929 2,652 2,781 2,947 2,778 3,323 0.0 0.0   EBITDA   698 342 414 553 317 748 0.0 0.0   EBIT   537 167 173 251 4.2 451 0.0 0.0   Pre-tax profit (PTP)   419.9 23.5 40.6 108.2 -130.0 263.3 0.0 0.0   Net earnings   326.3 17.5 31.2 93.8 -100.0 204.7 0.0 0.0   Pre-tax profit without non-rec. items   420 23.5 40.6 108 -130 263 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   3,690 3,840 4,055 4,192 4,072 3,967 0.0 0.0   Shareholders equity total   2,592 2,335 2,366 2,460 2,360 2,564 2,314 2,314   Interest-bearing liabilities   2,901 2,920 2,910 3,320 3,462 2,791 0.0 0.0   Balance sheet total (assets)   6,734 6,518 6,811 6,979 7,341 7,501 2,314 2,314   Net Debt   2,881 2,874 2,895 3,239 3,445 2,772 -2,314 -2,314     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   2,929 2,652 2,781 2,947 2,778 3,323 0.0 0.0   Gross profit growth   2.8% -9.4% 4.8% 6.0% -5.7% 19.6% -100.0% 0.0%   Employees   7 7 7 8 8 8 0 0   Employee growth %   -13.3% 7.7% 5.4% 2.4% 1.3% -0.9% -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)   6,734 6,518 6,811 6,979 7,341 7,501 2,314 2,314   Balance sheet change%   11.7% -3.2% 4.5% 2.5% 5.2% 2.2% -69.1% 0.0%   Added value   698.3 341.9 413.6 553.0 306.1 748.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -89 -25 -26 -165 -433 -402 -3,967 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 4.0 5.0 5.0 5.0 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 (%)   18.3% 6.3% 6.2% 8.5% 0.2% 13.6% 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 %   8.6% 2.5% 2.6% 3.7% 0.1% 6.2% 0.0% 0.0%   ROI %   10.6% 3.1% 3.3% 4.6% 0.2% 8.2% 0.0% 0.0%   ROE %   12.9% 0.7% 1.3% 3.9% -4.2% 8.3% 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 %   38.5% 35.8% 34.7% 35.2% 32.7% 34.2% 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, %   412.6% 840.5% 699.9% 585.7% 1,085.8% 370.6% 0.0% 0.0%   Gearing %   111.9% 125.1% 123.0% 135.0% 146.7% 108.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.8% 4.9% 4.6% 4.7% 4.1% 6.2% 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   0.4 0.3 0.3 0.5 0.4 0.4 0.0 0.0   Current Ratio   1.2 1.0 0.9 0.9 0.9 1.0 0.0 0.0   Cash and cash equivalent   19.2 46.6 14.7 80.6 17.1 18.2 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   541.9 81.8 -192.3 -171.3 -291.1 -96.9 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   107 49 56 73 40 99 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   107 49 56 73 41 99 0 0   EBIT / employee   83 24 23 33 1 59 0 0   Net earnings / employee   50 3 4 12 -13 27 0 0