Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MG Holding 2015 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  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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   2.9% 2.6% 1.5% 0.9% 1.1% 0.8% 7.9% 7.9%   Credit score (0-100)   59 61 76 90 84 91 31 31   Credit rating   BBB BBB A A A AA BB BB   Credit limit (kDKK)   0.0 0.0 38.8 784.2 568.6 1,242.3 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 1,190 1,385 1,826 1,826 1,826   Gross profit   -0.0 -3.5 -9.4 1,183 1,377 1,818 0.0 0.0   EBITDA   -0.0 -3.5 -9.4 1,183 1,377 1,818 0.0 0.0   EBIT   -0.0 -3.5 -9.4 1,183 1,377 1,818 0.0 0.0   Pre-tax profit (PTP)   388.5 2,379.9 2,904.4 1,289.1 1,453.1 1,900.4 0.0 0.0   Net earnings   388.2 2,381.3 2,901.6 1,267.5 1,437.5 1,883.3 0.0 0.0   Pre-tax profit without non-rec. items   389 2,380 2,904 1,289 1,453 1,900 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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   2,088 4,469 7,371 8,638 10,076 11,959 6,375 6,375   Interest-bearing liabilities   0.0 0.0 83.4 206 371 292 0.0 0.0   Balance sheet total (assets)   2,088 4,473 7,543 8,851 10,544 12,467 6,375 6,375   Net Debt   -62.4 -1,011 -921 -1,664 -3,114 -3,604 -6,375 -6,375     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 1,190 1,385 1,826 1,826 1,826   Net sales growth   0.0% 0.0% 0.0% 0.0% 16.4% 31.9% 0.0% 0.0%   Gross profit   -0.0 -3.5 -9.4 1,183 1,377 1,818 0.0 0.0   Gross profit growth   0.0% -10,931.3% -167.3% 0.0% 16.4% 32.0% -100.0% 0.0%   Employees   0 0 0 0     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)   2,088 4,473 7,543 8,851 10,544 12,467 6,375 6,375   Balance sheet change%   22.5% 114.2% 68.6% 17.3% 19.1% 18.2% -48.9% 0.0%   Added value   -0.0 -3.5 -9.4 1,183.3 1,377.0 1,818.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 99.4% 99.4% 99.6% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 0   Net sales trend   0.0 0.0 0.0 0.0 1.0 2.0 0.0 0.0   EBIT trend   -1.0 -2.0 -3.0 1.0 2.0 3.0 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% 99.4% 99.4% 99.6% 0.0% 0.0%   EBIT %   0.0% 0.0% 0.0% 99.4% 99.4% 99.6% 0.0% 0.0%   EBIT to gross profit (%)   100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 0.0% 0.0%   Net Earnings %   0.0% 0.0% 0.0% 106.5% 103.8% 103.1% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 0.0% 0.0% 106.5% 103.8% 103.1% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 0.0% 0.0% 108.3% 104.9% 104.1% 0.0% 0.0%   ROA %   20.5% 72.6% 48.5% 15.8% 15.3% 16.7% 0.0% 0.0%   ROI %   20.5% 72.7% 48.8% 15.9% 15.4% 16.9% 0.0% 0.0%   ROE %   20.5% 72.6% 49.0% 15.8% 15.4% 17.1% 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 %   100.0% 99.9% 97.7% 97.6% 95.6% 95.9% 100.0% 100.0%   Relative indebtedness %   0.0% 0.0% 0.0% 17.8% 33.8% 27.8% 0.0% 0.0%   Relative net indebtedness %   0.0% 0.0% 0.0% -139.3% -217.8% -185.5% -349.1% -349.1%   Net int. bear. debt to EBITDA, %   195,156.3% 28,632.2% 9,757.3% -140.6% -226.2% -198.2% 0.0% 0.0%   Gearing %   0.0% 0.0% 1.1% 2.4% 3.7% 2.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 16.1% 5.3% 12.2% 6.3% 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   809.5 289.2 5.8 11.5 8.2 9.4 0.0 0.0   Current Ratio   809.5 289.2 5.8 11.5 8.2 9.4 0.0 0.0   Cash and cash equivalent   62.4 1,010.7 1,004.0 1,869.8 3,485.6 3,895.7 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)   0.0 361.9 0.0 329.0 269.5 269.5 0.0 0.0   Current assets / Net sales %   0.0% 0.0% 0.0% 205.7% 277.5% 260.4% 349.1% 349.1%   Net working capital   213.4 1,008.6 831.9 2,235.9 3,375.4 4,246.8 0.0 0.0   Net working capital %   0.0% 0.0% 0.0% 187.9% 243.7% 232.5% 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 0 138,512 182,632 0 0   Added value / employee   0 0 0 0 137,700 181,819 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 137,700 181,819 0 0   EBIT / employee   0 0 0 0 137,700 181,819 0 0   Net earnings / employee   0 0 0 0 143,749 188,326 0 0