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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   3.8% 3.8% 3.8% 3.8% 3.8% 3.8% 3.8% 3.8%   Bankruptcy risk   2.7% 2.7% 2.1% 3.4% 1.7% 2.2% 9.4% 9.4%   Credit score (0-100)   61 60 65 54 71 66 26 26   Credit rating   BBB BBB BBB BBB A BBB BB BB   Credit limit (kDKK)   0.0 0.0 0.2 0.0 2.6 0.1 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   2,652 2,781 2,947 2,778 3,323 3,621 0.0 0.0   EBITDA   342 414 553 317 748 534 0.0 0.0   EBIT   167 173 251 4.2 451 227 0.0 0.0   Pre-tax profit (PTP)   23.5 40.6 108.2 -130.0 263.3 32.4 0.0 0.0   Net earnings   17.5 31.2 93.8 -100.0 204.7 24.9 0.0 0.0   Pre-tax profit without non-rec. items   23.5 40.6 108 -130 263 32.4 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   3,840 4,055 4,192 4,072 3,967 3,796 0.0 0.0   Shareholders equity total   2,335 2,366 2,460 2,360 2,564 2,589 2,339 2,339   Interest-bearing liabilities   2,920 2,910 3,320 3,462 2,791 2,678 0.0 0.0   Balance sheet total (assets)   6,518 6,811 6,979 7,341 7,501 6,786 2,339 2,339   Net Debt   2,874 2,895 3,239 3,445 2,772 2,661 -2,339 -2,339     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   2,652 2,781 2,947 2,778 3,323 3,621 0.0 0.0   Gross profit growth   -9.4% 4.8% 6.0% -5.7% 19.6% 9.0% -100.0% 0.0%   Employees   7 7 8 8 8 9 0 0   Employee growth %   7.7% 5.4% 2.4% 1.3% -0.9% 12.9% -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)   6,518 6,811 6,979 7,341 7,501 6,786 2,339 2,339   Balance sheet change%   -3.2% 4.5% 2.5% 5.2% 2.2% -9.5% -65.5% 0.0%   Added value   341.9 413.6 553.0 317.3 763.8 533.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -25 -26 -165 -433 -402 -477 -3,796 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 5.0 5.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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 (%)   6.3% 6.2% 8.5% 0.2% 13.6% 6.3% 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 %   2.5% 2.6% 3.7% 0.1% 6.2% 3.3% 0.0% 0.0%   ROI %   3.1% 3.3% 4.6% 0.2% 8.2% 4.4% 0.0% 0.0%   ROE %   0.7% 1.3% 3.9% -4.2% 8.3% 1.0% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   35.8% 34.7% 35.2% 32.7% 34.2% 38.2% 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, %   840.5% 699.9% 585.7% 1,085.8% 370.6% 498.7% 0.0% 0.0%   Gearing %   125.1% 123.0% 135.0% 146.7% 108.8% 103.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.9% 4.6% 4.7% 4.1% 6.2% 7.3% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   0.3 0.3 0.5 0.4 0.4 0.5 0.0 0.0   Current Ratio   1.0 0.9 0.9 0.9 1.0 1.0 0.0 0.0   Cash and cash equivalent   46.6 14.7 80.6 17.1 18.2 16.8 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   81.8 -192.3 -171.3 -291.1 -96.9 -5.9 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   49 56 73 41 101 62 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   49 56 73 41 99 62 0 0   EBIT / employee   24 23 33 1 59 27 0 0   Net earnings / employee   3 4 12 -13 27 3 0 0