Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MA Service Center 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 N/A 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% 2.7% 2.7%   Bankruptcy risk   0.0% 6.1% 24.9% 15.8% 6.1% 5.0% 11.8% 11.8%   Credit score (0-100)   0 39 3 11 38 42 20 20   Credit rating   N/A BBB B BB BBB BBB 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 N/A 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   0.0 507 -574 -1,482 839 857 0.0 0.0   EBITDA   0.0 225 -641 -634 500 363 0.0 0.0   EBIT   0.0 195 -737 -752 383 310 0.0 0.0   Pre-tax profit (PTP)   0.0 188.9 -747.6 -749.1 245.5 288.3 0.0 0.0   Net earnings   0.0 144.0 -739.0 -738.1 189.6 225.4 0.0 0.0   Pre-tax profit without non-rec. items   0.0 189 -748 -749 246 288 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   0.0 246 460 342 225 172 0.0 0.0   Shareholders equity total   0.0 184 -555 183 372 598 558 558   Interest-bearing liabilities   0.0 254 390 306 445 288 0.0 0.0   Balance sheet total (assets)   0.0 1,470 4,616 2,920 3,506 3,397 558 558   Net Debt   0.0 187 128 -246 -162 270 -558 -558     See the entire balance sheet 1000.0 Volume  2018 N/A 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   0.0 507 -574 -1,482 839 857 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% -158.4% 0.0% 2.2% -100.0% 0.0%   Employees   0 1 1 2 2 2 0 0   Employee growth %   0.0% 0.0% 0.0% 100.0% 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)   0 1,470 4,616 2,920 3,506 3,397 558 558   Balance sheet change%   0.0% 0.0% 214.1% -36.7% 20.1% -3.1% -83.6% 0.0%   Added value   0.0 224.9 -640.5 -634.2 500.7 363.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 216 118 -236 -235 -107 -172 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 1.0 -1.0 -2.0 1.0 2.0 0.0 0.0   1000.0 Profitability  2018 N/A 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 (%)   0.0% 38.5% 128.6% 50.7% 45.6% 36.1% 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 %   0.0% 13.6% -22.2% -18.6% 11.9% 9.2% 0.0% 0.0%   ROI %   0.0% 44.7% -176.2% -168.9% 35.4% 24.8% 0.0% 0.0%   ROE %   0.0% 78.3% -30.8% -30.8% 68.3% 46.5% 0.0% 0.0%   1000.0 Solidity  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   0.0% 13.1% -10.7% 6.3% 10.6% 17.6% 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, %   0.0% 83.0% -20.0% 38.7% -32.4% 74.4% 0.0% 0.0%   Gearing %   0.0% 138.0% -70.3% 167.3% 119.6% 48.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 8.4% 3.2% -0.9% 36.5% 7.6% 0.0% 0.0%   1000.0 Liquidity  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.0 0.3 0.4 0.7 0.4 0.2 0.0 0.0   Current Ratio   0.0 0.9 0.8 0.9 1.4 1.1 0.0 0.0   Cash and cash equivalent   0.0 67.2 262.4 551.9 606.8 17.8 0.0 0.0   1000.0 Capital use efficiency  2018 N/A 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   0.0 -103.3 -1,065.5 -198.4 991.8 413.5 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 N/A 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   0 225 -641 -317 250 182 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 225 -641 -317 250 182 0 0   EBIT / employee   0 195 -737 -376 191 155 0 0   Net earnings / employee   0 144 -739 -369 95 113 0 0