Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MS HOLDING 2008 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   2.5% 2.5% 2.5% 2.5% 2.5% 2.5% 2.5% 2.5%   Bankruptcy risk   18.0% 5.7% 2.6% 2.1% 2.0% 2.4% 11.0% 10.7%   Credit score (0-100)   9 40 60 66 67 63 22 23   Credit rating   B BBB BBB A A BBB BB BB   Credit limit (kDKK)   -0.0 0.0 0.0 0.2 0.2 0.0 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   0 440 1,551 2,743 2,031 1,809 1,809 1,809   Gross profit   -19.3 414 1,408 2,483 1,713 1,328 0.0 0.0   EBITDA   -19.3 414 738 1,416 509 193 0.0 0.0   EBIT   -19.3 414 738 1,416 509 193 0.0 0.0   Pre-tax profit (PTP)   -19.3 402.7 709.1 1,352.1 445.5 115.4 0.0 0.0   Net earnings   -20.7 318.2 546.6 1,040.1 333.9 80.4 0.0 0.0   Pre-tax profit without non-rec. items   -19.3 403 709 1,352 446 115 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   -786 -468 78.5 1,119 1,335 1,293 1,068 1,068   Interest-bearing liabilities   789 1,471 1,403 1,272 1,277 1,156 0.0 0.0   Balance sheet total (assets)   12.4 1,096 1,671 2,721 2,771 2,606 1,068 1,068   Net Debt   778 378 1,283 90.5 116 855 -1,068 -1,068     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   0 440 1,551 2,743 2,031 1,809 1,809 1,809   Net sales growth   0.0% 0.0% 252.3% 76.8% -26.0% -10.9% 0.0% 0.0%   Gross profit   -19.3 414 1,408 2,483 1,713 1,328 0.0 0.0   Gross profit growth   0.0% 0.0% 239.9% 76.3% -31.0% -22.5% -100.0% 0.0%   Employees   0 0 1 1 2 3 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 100.0% 50.0% -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)   12 1,096 1,671 2,721 2,771 2,606 1,068 1,068   Balance sheet change%   -89.9% 8,719.6% 52.5% 62.8% 1.8% -6.0% -59.0% 0.0%   Added value   -19.3 414.2 738.1 1,416.0 508.7 193.0 0.0 0.0   Added value %   0.0% 94.1% 47.6% 51.6% 25.1% 10.7% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 0   Net sales trend   0.0 0.0 1.0 2.0 -1.0 -2.0 0.0 0.0   EBIT trend   -1.0 1.0 2.0 3.0 4.0 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% 94.1% 47.6% 51.6% 25.1% 10.7% 0.0% 0.0%   EBIT %   0.0% 94.1% 47.6% 51.6% 25.1% 10.7% 0.0% 0.0%   EBIT to gross profit (%)   100.0% 100.0% 52.4% 57.0% 29.7% 14.5% 0.0% 0.0%   Net Earnings %   0.0% 72.3% 35.2% 37.9% 16.4% 4.4% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 72.3% 35.2% 37.9% 16.4% 4.4% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 91.5% 45.7% 49.3% 21.9% 6.4% 0.0% 0.0%   ROA %   -2.3% 35.2% 45.6% 64.5% 18.8% 7.4% 0.0% 0.0%   ROI %   -2.4% 36.8% 50.0% 73.1% 20.6% 7.8% 0.0% 0.0%   ROE %   -30.4% 57.4% 93.1% 173.8% 27.2% 6.1% 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 %   19.4% 91.5% 88.7% 87.9% 94.2% 94.0% 100.0% 100.0%   Relative indebtedness %   0.0% 355.2% 102.7% 58.4% 70.7% 72.5% 0.0% 0.0%   Relative net indebtedness %   0.0% 107.0% 94.9% 15.3% 13.6% 55.9% -59.0% -59.0%   Net int. bear. debt to EBITDA, %   -4,031.8% 91.3% 173.8% 6.4% 22.8% 442.8% 0.0% 0.0%   Gearing %   -100.3% -314.3% 1,788.5% 113.7% 95.6% 89.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 1.2% 2.0% 4.8% 5.5% 6.8% 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   1.1 11.8 0.7 3.6 7.4 2.5 0.0 0.0   Current Ratio   1.1 11.8 0.7 3.6 7.4 2.5 0.0 0.0   Cash and cash equivalent   11.1 1,092.9 120.2 1,181.9 1,160.4 301.2 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)   160.9 118.8 40.8 24.3 22.1 14.6 0.0 0.0   Current assets / Net sales %   0.0% 248.6% 8.5% 43.1% 58.2% 21.5% 59.0% 59.0%   Net working capital   1.0 1,001.8 -57.4 851.7 1,022.0 231.4 0.0 0.0   Net working capital %   0.0% 227.5% -3.7% 31.1% 50.3% 12.8% 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 1,551 2,743 1,015 603 0 0   Added value / employee   0 0 738 1,416 254 64 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 738 1,416 254 64 0 0   EBIT / employee   0 0 738 1,416 254 64 0 0   Net earnings / employee   0 0 547 1,040 167 27 0 0