Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

M.K.L. Holding 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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   1.3% 1.3% 1.3% 1.1% 1.1% 1.0% 8.1% 8.1%   Credit score (0-100)   81 81 79 84 82 86 30 30   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   225.8 293.3 284.6 861.0 746.1 1,228.4 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 0 0 3,348 3,988 4,340 4,340 4,340   Gross profit   -5.7 -7.3 -10.5 3,336 3,975 4,325 0.0 0.0   EBITDA   -5.7 -7.3 -10.5 3,336 3,975 4,325 0.0 0.0   EBIT   -5.7 -7.3 -10.5 3,336 3,975 4,325 0.0 0.0   Pre-tax profit (PTP)   2,892.1 3,034.2 4,287.8 2,436.8 4,519.5 5,045.0 0.0 0.0   Net earnings   2,892.1 3,034.2 4,195.8 2,636.8 4,402.5 4,890.1 0.0 0.0   Pre-tax profit without non-rec. items   2,892 3,034 4,288 2,437 4,519 5,045 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   14,888 16,922 20,118 21,255 20,657 22,267 17,236 17,236   Interest-bearing liabilities   0.0 0.4 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   14,903 16,937 20,171 21,271 20,672 22,342 17,236 17,236   Net Debt   -4,978 -5,742 -7,568 -8,261 -7,263 -7,962 -17,236 -17,236     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 0 0 3,348 3,988 4,340 4,340 4,340   Net sales growth   0.0% 0.0% 0.0% 0.0% 19.1% 8.8% 0.0% 0.0%   Gross profit   -5.7 -7.3 -10.5 3,336 3,975 4,325 0.0 0.0   Gross profit growth   61.8% -26.8% -44.8% 0.0% 19.2% 8.8% -100.0% 0.0%   Employees   1 1 1 1 1 1 0 0   Employee growth %   0.0% 0.0% 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)   14,903 16,937 20,171 21,271 20,672 22,342 17,236 17,236   Balance sheet change%   6.4% 13.7% 19.1% 5.5% -2.8% 8.1% -22.9% 0.0%   Added value   -5.7 -7.3 -10.5 3,336.2 3,975.4 4,325.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 99.7% 99.7% 99.7% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 0   Net sales trend   0.0 0.0 0.0 0.0 1.0 2.0 0.0 0.0   EBIT trend   -2.0 -3.0 -4.0 1.0 2.0 3.0 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% 0.0% 0.0% 99.7% 99.7% 99.7% 0.0% 0.0%   EBIT %   0.0% 0.0% 0.0% 99.7% 99.7% 99.7% 0.0% 0.0%   EBIT to gross profit (%)   100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 0.0% 0.0%   Net Earnings %   0.0% 0.0% 0.0% 78.8% 110.4% 112.7% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 0.0% 0.0% 78.8% 110.4% 112.7% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 0.0% 0.0% 72.8% 113.3% 116.2% 0.0% 0.0%   ROA %   20.1% 19.1% 23.1% 16.1% 21.6% 23.5% 0.0% 0.0%   ROI %   20.1% 19.2% 23.2% 16.2% 21.6% 23.5% 0.0% 0.0%   ROE %   20.0% 19.1% 22.7% 12.7% 21.0% 22.8% 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 %   99.9% 99.9% 99.7% 99.9% 99.9% 99.7% 100.0% 100.0%   Relative indebtedness %   0.0% 0.0% 0.0% 0.5% 0.4% 1.7% 0.0% 0.0%   Relative net indebtedness %   0.0% 0.0% 0.0% -246.3% -181.7% -181.7% -397.1% -397.1%   Net int. bear. debt to EBITDA, %   86,871.5% 79,054.1% 71,976.3% -247.6% -182.7% -184.1% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 7,210.7% 1,747.6% 0.0% 0.0% 0.0% 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   331.8 374.0 141.3 504.3 485.7 106.6 0.0 0.0   Current Ratio   331.8 374.0 141.3 504.3 485.7 106.6 0.0 0.0   Cash and cash equivalent   4,977.7 5,742.8 7,568.3 8,260.7 7,263.3 7,962.4 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)   0.0 0.0 0.0 482.5 426.6 402.8 0.0 0.0   Current assets / Net sales %   0.0% 0.0% 0.0% 252.7% 184.4% 183.4% 397.1% 397.1%   Net working capital   1,967.2 57.1 -51.0 1,774.1 123.9 -37.2 0.0 0.0   Net working capital %   0.0% 0.0% 0.0% 53.0% 3.1% -0.9% 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 0 3,348 3,988 4,340 0 0   Added value / employee   -6 -7 -11 3,336 3,975 4,325 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -6 -7 -11 3,336 3,975 4,325 0 0   EBIT / employee   -6 -7 -11 3,336 3,975 4,325 0 0   Net earnings / employee   2,892 3,034 4,196 2,637 4,402 4,890 0 0