Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MODUL AIR CARGO A/S 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% 1.5% 1.5%   Bankruptcy risk   4.5% 2.8% 5.6% 5.1% 1.8% 1.2% 11.7% 11.7%   Credit score (0-100)   48 61 40 42 72 82 21 21   Credit rating   BBB BBB BBB BBB A A BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 2.3 160.5 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   2,986 3,180 1,764 2,155 2,612 2,734 0.0 0.0   EBITDA   -320 348 -756 -84.7 662 771 0.0 0.0   EBIT   -338 314 -839 -184 560 678 0.0 0.0   Pre-tax profit (PTP)   -287.6 337.8 -909.1 7.1 630.9 1,509.5 0.0 0.0   Net earnings   -229.2 258.6 -709.1 -181.2 630.9 1,405.9 0.0 0.0   Pre-tax profit without non-rec. items   -288 338 -909 7.1 631 1,509 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   50.1 239 352 285 183 89.8 0.0 0.0   Shareholders equity total   1,550 1,809 1,100 919 1,550 2,956 2,456 2,456   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 712 0.0 0.0   Balance sheet total (assets)   3,548 4,300 3,289 3,370 3,291 5,368 2,456 2,456   Net Debt   -1,325 -1,357 -1,888 -1,855 -1,911 -2,209 -2,456 -2,456     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   2,986 3,180 1,764 2,155 2,612 2,734 0.0 0.0   Gross profit growth   -28.4% 6.5% -44.5% 22.2% 21.2% 4.7% -100.0% 0.0%   Employees   7 6 6 5 4 4 0 0   Employee growth %   0.0% -14.3% 0.0% -16.7% -20.0% 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)   3,548 4,300 3,289 3,370 3,291 5,368 2,456 2,456   Balance sheet change%   -30.4% 21.2% -23.5% 2.4% -2.3% 63.1% -54.3% 0.0%   Added value   -320.4 348.4 -756.0 -84.7 658.9 771.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   23 155 30 -166 -204 -186 -90 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -1.0 1.0 -1.0 -2.0 1.0 2.0 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 (%)   -11.3% 9.9% -47.5% -8.5% 21.4% 24.8% 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 %   -6.7% 8.6% -22.1% 0.4% 19.0% 35.6% 0.0% 0.0%   ROI %   -15.4% 19.5% -52.6% 1.1% 51.2% 59.0% 0.0% 0.0%   ROE %   -12.3% 15.4% -48.8% -17.9% 51.1% 62.4% 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 %   43.7% 42.1% 33.4% 27.3% 47.1% 55.1% 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, %   413.7% -389.6% 249.7% 2,189.3% -288.6% -286.3% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 24.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 0.0% 8.6% 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   1.7 1.7 1.4 1.2 1.8 2.2 0.0 0.0   Current Ratio   1.7 1.7 1.4 1.2 1.8 2.2 0.0 0.0   Cash and cash equivalent   1,325.3 1,357.4 1,887.9 1,855.2 1,910.5 2,920.8 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   1,470.7 1,641.6 896.6 604.2 1,336.2 2,842.6 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   -46 58 -126 -17 165 193 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -46 58 -126 -17 165 193 0 0   EBIT / employee   -48 52 -140 -37 140 170 0 0   Net earnings / employee   -33 43 -118 -36 158 351 0 0