Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MANTO CONSULT 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% 0.6% 0.6%   Bankruptcy risk   2.0% 1.2% 1.9% 2.4% 1.1% 1.4% 8.1% 8.1%   Credit score (0-100)   70 83 70 62 84 77 30 30   Credit rating   A A A BBB A A BB BB   Credit limit (kDKK)   3.9 1,028.3 7.0 0.1 812.7 136.7 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   -233 -497 -90.8 -73.7 -33.5 -50.8 0.0 0.0   EBITDA   -233 -497 -90.8 -73.7 -33.5 -50.8 0.0 0.0   EBIT   -233 -497 -90.8 -73.7 -33.5 -50.8 0.0 0.0   Pre-tax profit (PTP)   60,704.1 10,723.8 -5,916.7 66,942.0 -795.5 -642.5 0.0 0.0   Net earnings   60,704.1 10,723.8 -5,916.7 66,942.0 -795.5 -642.5 0.0 0.0   Pre-tax profit without non-rec. items   60,678 10,745 -5,917 66,942 -795 -643 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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   37,867 39,591 33,674 19,828 19,033 16,390 13,140 13,140   Interest-bearing liabilities   64.2 1,059 0.0 882 0.1 626 0.0 0.0   Balance sheet total (assets)   38,023 40,748 33,724 20,760 19,083 17,066 13,140 13,140   Net Debt   -6,123 788 -315 413 -989 59.9 -13,140 -13,140     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   -233 -497 -90.8 -73.7 -33.5 -50.8 0.0 0.0   Gross profit growth   -75.2% -113.7% 81.7% 18.8% 54.6% -51.6% 0.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   38,023 40,748 33,724 20,760 19,083 17,066 13,140 13,140   Balance sheet change%   357.4% 7.2% -17.2% -38.4% -8.1% -10.6% -23.0% 0.0%   Added value   -232.7 -497.4 -90.8 -73.7 -33.5 -50.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -3.0 -4.0 -5.0 -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 (%)   100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 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 %   262.2% 27.5% 2.3% 246.3% 3.7% 3.2% 0.0% 0.0%   ROI %   262.8% 27.5% 2.3% 246.8% 3.7% 3.2% 0.0% 0.0%   ROE %   273.5% 27.7% -16.2% 250.2% -4.1% -3.6% 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 %   99.6% 97.2% 99.9% 95.5% 99.7% 96.0% 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, %   2,630.7% -158.4% 347.2% -560.5% 2,953.9% -118.0% 0.0% 0.0%   Gearing %   0.2% 2.7% 0.0% 4.4% 0.0% 3.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   6.9% 13.3% 1,281.9% 35.8% 347.4% 390.8% 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   144.6 21.6 365.9 7.2 124.6 7.1 0.0 0.0   Current Ratio   144.6 21.6 365.9 7.2 124.6 7.1 0.0 0.0   Cash and cash equivalent   6,186.8 270.9 315.4 468.4 988.9 565.8 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   22,436.8 23,860.6 18,243.9 5,816.9 6,195.2 4,144.1 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   0 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0