Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

M.S. ENGINEERING A/S 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   1.3% 1.3% 1.3% 1.3% 1.3% 1.3% 1.3% 1.3%   Bankruptcy risk   3.3% 4.1% 4.8% 2.4% 2.4% 4.9% 12.4% 12.4%   Credit score (0-100)   56 50 45 62 63 43 19 19   Credit rating   BBB BBB BBB BBB 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 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   1,574 2,741 3,731 1,888 1,904 2,179 0.0 0.0   EBITDA   780 1,927 2,910 1,057 1,064 1,200 0.0 0.0   EBIT   718 1,872 2,824 971 972 1,132 0.0 0.0   Pre-tax profit (PTP)   718.1 1,911.9 2,803.0 950.6 950.6 1,128.0 0.0 0.0   Net earnings   556.4 1,490.6 2,186.3 740.9 740.1 873.4 0.0 0.0   Pre-tax profit without non-rec. items   718 1,912 2,803 951 951 1,128 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   178 417 345 273 204 0.0 0.0 0.0   Shareholders equity total   1,473 2,464 2,150 1,791 2,031 2,164 564 564   Interest-bearing liabilities   0.0 0.0 0.0 334 424 354 0.0 0.0   Balance sheet total (assets)   3,083 4,622 5,231 4,113 4,918 4,582 564 564   Net Debt   -1,380 -1,836 -2,418 -1,816 -1,940 -1,128 -564 -564     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   1,574 2,741 3,731 1,888 1,904 2,179 0.0 0.0   Gross profit growth   6.5% 74.2% 36.1% -49.4% 0.9% 14.4% -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)   3,083 4,622 5,231 4,113 4,918 4,582 564 564   Balance sheet change%   -5.4% 49.9% 13.2% -21.4% 19.6% -6.8% -87.7% 0.0%   Added value   780.2 1,927.5 2,909.5 1,056.7 1,057.6 1,200.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -108 183 -158 -158 -159 -273 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 5.0 5.0 5.0 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 (%)   45.6% 68.3% 75.7% 51.5% 51.1% 51.9% 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 %   22.6% 49.7% 57.3% 20.8% 21.5% 23.8% 0.0% 0.0%   ROI %   49.2% 96.2% 120.9% 44.9% 42.0% 45.3% 0.0% 0.0%   ROE %   38.5% 75.7% 94.8% 37.6% 38.7% 41.6% 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 %   47.8% 53.3% 41.1% 43.5% 41.3% 47.2% 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, %   -176.8% -95.3% -83.1% -171.9% -182.4% -94.0% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 18.6% 20.9% 16.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 12.5% 5.7% 0.9% 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   1.7 1.9 1.5 1.6 1.6 1.8 0.0 0.0   Current Ratio   1.8 2.0 1.6 1.7 1.6 1.9 0.0 0.0   Cash and cash equivalent   1,379.7 1,836.0 2,418.0 2,149.8 2,364.3 1,482.2 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   1,308.0 2,075.8 1,834.9 1,545.0 1,846.6 2,164.4 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 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   780 1,927 2,910 1,057 1,058 1,200 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   780 1,927 2,910 1,057 1,064 1,200 0 0   EBIT / employee   718 1,872 2,824 971 972 1,132 0 0   Net earnings / employee   556 1,491 2,186 741 740 873 0 0