Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MAGT 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  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   1.4% 1.4% 1.4% 1.4% 1.4% 1.4% 1.4% 1.4%   Bankruptcy risk   7.8% 7.8% 12.1% 19.6% 20.9% 16.9% 15.9% 15.9%   Credit score (0-100)   33 33 19 5 4 9 12 12   Credit rating   BB BB BB B B 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 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   93.2 556 156 103 986 1,131 0.0 0.0   EBITDA   72.1 106 32.0 -156 108 -204 0.0 0.0   EBIT   68.2 91.9 17.8 -170 94.2 -204 0.0 0.0   Pre-tax profit (PTP)   67.7 90.9 16.8 -170.9 92.6 -207.4 0.0 0.0   Net earnings   52.8 77.4 -11.4 -168.3 92.6 -128.9 0.0 0.0   Pre-tax profit without non-rec. items   67.9 90.9 16.8 -171 92.6 -207 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   42.5 28.4 14.2 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   112 190 178 9.9 117 -12.1 -62.1 -62.1   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.2 62.1 62.1   Balance sheet total (assets)   186 215 181 58.3 130 236 0.0 0.0   Net Debt   -77.7 -187 -159 -58.3 -113 -136 62.1 62.1     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   93.2 556 156 103 986 1,131 0.0 0.0   Gross profit growth   -29.1% 496.7% -71.9% -33.8% 853.6% 14.7% -100.0% 0.0%   Employees   6 0 0 0 2 2 0 0   Employee growth %   0.0% -100.0% 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)   186 215 181 58 130 236 0 0   Balance sheet change%   36.2% 15.4% -16.0% -67.8% 123.0% 81.7% -100.0% 0.0%   Added value   72.1 106.1 32.0 -155.6 108.4 -204.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   39 -28 -28 -28 -14 0 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 -1.0 1.0 -1.0 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 (%)   73.2% 16.5% 11.4% -164.2% 9.6% -18.1% 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 %   42.3% 45.7% 9.0% -142.0% 100.0% -108.0% 0.0% 0.0%   ROI %   69.8% 62.0% 9.6% -178.0% 148.6% -349.3% 0.0% 0.0%   ROE %   52.1% 51.2% -6.2% -178.9% 146.2% -73.0% 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 %   60.2% 88.1% 98.5% 17.0% 89.8% -4.9% -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, %   -107.8% -176.2% -495.5% 37.5% -104.2% 66.7% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% -1.8% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 0.0% 2,732.7% 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   3.6 7.7 0.0 1.2 9.8 1.0 0.0 0.0   Current Ratio   3.6 7.7 0.0 1.2 9.8 1.0 0.0 0.0   Cash and cash equivalent   77.7 186.9 158.7 58.3 112.9 136.6 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   104.3 162.7 166.7 9.9 116.8 -12.1 -31.0 -31.0   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   12 0 0 0 54 -102 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   12 0 0 0 54 -102 0 0   EBIT / employee   11 0 0 0 47 -102 0 0   Net earnings / employee   9 0 0 0 46 -64 0 0