MGNK ApS

 

Quicksearch
from your own companies




Analyst: XBRLDenmark
 
Loading...

Loading...

Loading...

Loading...

 
Loading...

Bankruptcy Risk 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Bankruptcy risk for industry  1.5% 1.5% 1.5% 1.5% 1.5%  
Bankruptcy risk  13.4% 18.7% 27.9% 19.6% 12.6%  
Credit score (0-100)  18 7 2 6 18  
Credit rating  BB B B B BB  
Credit limit (kDKK)  -0.0 -0.0 -0.0 -0.0 -0.0  

How are these values calculated?
 
View the automatically generated explanation of bankruptcy risk

Income statement (kDKK) 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12

Net sales  0 0 0 0 0  
Gross profit  293 232 0.0 306 342  
EBITDA  40.4 -74.9 -188 28.6 168  
EBIT  -15.2 -130 -248 17.2 84.7  
Pre-tax profit (PTP)  -15.2 -130.5 -248.4 15.2 83.3  
Net earnings  -11.9 -101.8 -193.5 11.4 83.3  
Pre-tax profit without non-rec. items  -15.2 -131 -248 15.2 83.3  

 
See the entire income statement

Balance sheet (kDKK) 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12

Tangible assets total  45.5 34.1 22.8 11.4 0.0  
Shareholders equity total  -308 -410 -603 -592 -509  
Interest-bearing liabilities  950 950 950 950 960  
Balance sheet total (assets)  766 711 554 452 466  

Net Debt  783 813 862 897 856  
 
See the entire balance sheet

Volume 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12

Net sales  0 0 0 0 0  
Net sales growth  0.0% 0.0% 0.0% 0.0% 0.0%  
Gross profit  293 232 0.0 306 342  
Gross profit growth  0.0% -20.5% -100.0% 0.0% 11.8%  
Employees  0 0 0 2 2  
Employee growth %  0.0% 0.0% 0.0% 0.0% 0.0%  
Employee expenses  0.0 0.0 0.0 0.0 0.0  
Balance sheet total (assets)  766 711 554 452 466  
Balance sheet change%  5.2% -7.1% -22.0% -18.4% 3.1%  
Added value  40.4 -74.9 -188.4 76.8 167.5  
Added value %  0.0% 0.0% 0.0% 0.0% 0.0%  
Investments  -110 -110 -114 -23 -166  

Net sales trend  0.0 0.0 0.0 0.0 0.0  
EBIT trend  -2.0 -3.0 -4.0 1.0 2.0  

Profitability 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
EBITDA %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT to gross profit (%)  -5.2% -56.1% 0.0% 5.6% 24.8%  
Net Earnings %  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%  
Pre tax profit less extraordinaries %  0.0% 0.0% 0.0% 0.0% 0.0%  
ROA %  -1.5% -11.9% -21.8% 1.6% 8.4%  
ROI %  -1.6% -13.7% -26.1% 1.8% 8.9%  
ROE %  -1.6% -13.8% -30.6% 2.3% 18.1%  

Solidity 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Equity ratio %  -28.7% -36.6% -52.1% -56.7% -52.2%  
Relative indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Relative net indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net int. bear. debt to EBITDA, %  1,938.8% -1,084.4% -457.4% 3,137.3% 511.0%  
Gearing %  -308.4% -231.8% -157.4% -160.5% -188.7%  
Net interest  0 0 0 0 0  
Financing costs %  0.0% 0.0% 0.0% 0.2% 0.2%  

Liquidity 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Quick Ratio  2.0 1.4 0.7 0.1 0.2  
Current Ratio  2.1 1.5 0.8 0.1 0.2  
Cash and cash equivalent  166.6 137.4 88.4 52.7 103.9  

Capital use efficiency 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Trade debtors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Trade creditors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Current assets / Net sales %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net working capital  137.3 89.7 -49.6 -976.8 -810.8  
Net working capital %  0.0% 0.0% 0.0% 0.0% 0.0%  

Employee efficiency 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Net sales / employee  0 0 0 0 0  
Added value / employee  0 0 0 38 84  
Employee expenses / employee  0 0 0 0 0  
EBITDA / employee  0 0 0 14 84  
EBIT / employee  0 0 0 9 42  
Net earnings / employee  0 0 0 6 42