Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MS Transportkørsel 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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 5.9% 5.9%   Bankruptcy risk   10.9% 9.0% 5.4% 15.8% 14.7% 12.7% 18.1% 18.1%   Credit score (0-100)   24 28 42 11 13 17 8 8   Credit rating   BB BB BBB BB BB BB B B   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   152 194 563 504 665 741 0.0 0.0   EBITDA   54.4 78.3 94.7 -142 10.9 150 0.0 0.0   EBIT   54.4 21.4 37.9 -199 -8.2 125 0.0 0.0   Pre-tax profit (PTP)   54.4 21.3 30.2 -208.1 -16.0 133.1 0.0 0.0   Net earnings   41.9 16.6 21.2 -167.0 -16.1 101.0 0.0 0.0   Pre-tax profit without non-rec. items   54.4 21.3 30.2 -208 -16.0 133 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   284 227 170 114 0.0 125 0.0 0.0   Shareholders equity total   91.9 109 130 -37.3 -53.4 47.6 -2.4 -2.4   Interest-bearing liabilities   0.0 0.0 103 108 0.0 36.5 2.4 2.4   Balance sheet total (assets)   377 473 508 419 247 239 0.0 0.0   Net Debt   -3.8 -58.2 -14.1 95.6 -58.2 36.5 2.4 2.4     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   152 194 563 504 665 741 0.0 0.0   Gross profit growth   0.0% 28.2% 189.7% -10.5% 32.0% 11.4% -100.0% 0.0%   Employees   1 2 2 2 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)   377 473 508 419 247 239 0 0   Balance sheet change%   653.5% 25.7% 7.3% -17.4% -41.1% -3.4% -100.0% 0.0%   Added value   54.4 78.3 94.7 -142.1 48.6 150.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   284 -114 -114 -114 -133 100 -125 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 3.0 -1.0 -2.0 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 (%)   35.9% 11.0% 6.7% -39.5% -1.2% 16.9% 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 %   25.5% 5.0% 7.7% -41.3% -2.2% 50.2% 0.0% 0.0%   ROI %   76.7% 21.4% 22.2% -116.8% -15.3% 321.9% 0.0% 0.0%   ROE %   59.1% 16.6% 17.8% -60.8% -4.8% 68.6% 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 %   24.4% 22.9% 25.6% -8.2% -17.8% 20.0% -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, %   -7.0% -74.3% -14.9% -67.2% -535.3% 24.3% 0.0% 0.0%   Gearing %   0.0% 0.0% 79.6% -288.7% 0.0% 76.6% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 15.0% 8.7% 14.4% 12.5% 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   0.3 0.7 0.9 0.7 0.8 0.6 0.0 0.0   Current Ratio   0.3 0.7 0.9 0.7 0.8 0.6 0.0 0.0   Cash and cash equivalent   3.8 58.2 117.3 12.0 58.2 0.0 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   -192.2 -118.8 -40.7 -150.9 -53.4 -77.4 -1.2 -1.2   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   54 39 47 -71 24 75 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   54 39 47 -71 5 75 0 0   EBIT / employee   54 11 19 -99 -4 63 0 0   Net earnings / employee   42 8 11 -84 -8 51 0 0