Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MANIS-H 2013 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   2.9% 2.9% 2.9% 2.9% 2.9% 2.9% 2.9% 2.9%   Bankruptcy risk   4.3% 2.7% 2.4% 3.7% 11.7% 13.4% 17.2% 17.2%   Credit score (0-100)   49 62 64 50 19 16 10 10   Credit rating   BBB BBB BBB BBB BB BB BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 -0.0 -0.0 -0.0 -0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   2,598 3,488 3,843 3,368 -1,746 360 0.0 0.0   EBITDA   -155 728 1,292 203 -4,580 -3,007 0.0 0.0   EBIT   -313 508 1,008 -94.1 -4,933 -3,391 0.0 0.0   Pre-tax profit (PTP)   -550.1 203.9 702.8 -449.1 -5,505.2 -4,233.1 0.0 0.0   Net earnings   -432.1 170.1 548.0 -350.5 -4,294.0 -3,302.2 0.0 0.0   Pre-tax profit without non-rec. items   -550 204 703 -449 -5,505 -4,233 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   4,745 4,687 4,693 4,716 7,694 7,740 0.0 0.0   Shareholders equity total   1,720 1,890 2,438 2,088 202 400 -4,802 -4,802   Interest-bearing liabilities   7,486 8,184 8,630 9,622 12,567 12,572 4,802 4,802   Balance sheet total (assets)   11,367 12,506 12,895 14,121 14,729 14,511 0.0 0.0   Net Debt   7,399 8,013 8,496 9,481 12,410 12,487 4,802 4,802     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   2,598 3,488 3,843 3,368 -1,746 360 0.0 0.0   Gross profit growth   0.7% 34.2% 10.2% -12.4% 0.0% 0.0% -100.0% 0.0%   Employees   8 9 9 7 8 7 0 0   Employee growth %   0.0% 12.5% 0.0% -22.2% 14.3% -12.5% -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)   11,367 12,506 12,895 14,121 14,729 14,511 0 0   Balance sheet change%   108.1% 10.0% 3.1% 9.5% 4.3% -1.5% -100.0% 0.0%   Added value   -154.5 727.8 1,291.9 202.8 -4,636.3 -3,006.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   4,489 -176 -217 -165 291 1,864 -5,707 -2,408   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 2.0 -1.0 -2.0 -3.0 0.0 0.0   1000.0 Profitability  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 (%)   -12.0% 14.6% 26.2% -2.8% 282.5% -941.7% 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 %   -3.7% 4.7% 8.0% -0.7% -34.2% -23.2% 0.0% 0.0%   ROI %   -4.8% 5.8% 9.5% -0.8% -40.3% -26.4% 0.0% 0.0%   ROE %   -22.3% 9.4% 25.3% -15.5% -375.1% -1,098.4% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   15.1% 15.1% 18.9% 14.8% 1.4% 2.8% -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, %   -4,788.0% 1,101.0% 657.6% 4,674.7% -270.9% -415.3% 0.0% 0.0%   Gearing %   435.1% 432.9% 353.9% 460.8% 6,230.1% 3,146.5% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   5.2% 4.5% 3.7% 3.9% 5.2% 6.7% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   0.4 0.5 0.4 0.4 0.3 0.5 0.0 0.0   Current Ratio   1.2 1.2 1.3 1.1 1.0 1.1 0.0 0.0   Cash and cash equivalent   86.6 170.6 134.2 141.2 157.0 84.8 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   1,061.1 1,457.0 1,749.5 1,077.6 -39.8 659.8 -2,401.0 -2,401.0   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   -19 81 144 29 -580 -430 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -19 81 144 29 -573 -430 0 0   EBIT / employee   -39 56 112 -13 -617 -484 0 0   Net earnings / employee   -54 19 61 -50 -537 -472 0 0