Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MB Cutting 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% 1.6% 1.6%   Bankruptcy risk   1.1% 1.2% 1.3% 1.0% 0.9% 1.2% 9.2% 9.0%   Credit score (0-100)   87 82 79 86 89 81 27 27   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   135.5 50.3 27.8 191.2 349.8 92.4 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   2,234 2,188 2,547 3,114 3,985 3,409 0.0 0.0   EBITDA   1,317 1,004 915 1,442 1,970 1,220 0.0 0.0   EBIT   844 449 211 933 1,395 644 0.0 0.0   Pre-tax profit (PTP)   784.5 418.4 183.8 889.9 1,368.7 584.0 0.0 0.0   Net earnings   610.5 325.2 143.1 691.9 1,069.8 451.6 0.0 0.0   Pre-tax profit without non-rec. items   784 418 184 890 1,369 584 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   2,767 4,522 3,358 2,850 2,930 2,858 0.0 0.0   Shareholders equity total   1,743 1,960 1,603 1,795 2,565 2,216 1,966 1,966   Interest-bearing liabilities   343 138 521 596 805 391 0.0 0.0   Balance sheet total (assets)   3,827 5,566 4,684 4,747 5,745 4,288 1,966 1,966   Net Debt   -374 138 392 -269 -1,003 -153 -1,966 -1,966     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   2,234 2,188 2,547 3,114 3,985 3,409 0.0 0.0   Gross profit growth   2.4% -2.1% 16.4% 22.3% 28.0% -14.5% -100.0% 0.0%   Employees   2 2 3 4 4 4 0 0   Employee growth %   0.0% 0.0% 50.0% 33.3% 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)   3,827 5,566 4,684 4,747 5,745 4,288 1,966 1,966   Balance sheet change%   6.1% 45.4% -15.8% 1.3% 21.0% -25.4% -54.1% 0.0%   Added value   1,316.6 1,003.9 914.9 1,441.5 1,903.2 1,219.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -564 1,200 -1,869 -1,016 -496 -648 -2,858 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 (%)   37.8% 20.5% 8.3% 30.0% 35.0% 18.9% 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 %   22.7% 9.9% 4.3% 19.9% 26.6% 12.8% 0.0% 0.0%   ROI %   27.1% 11.4% 5.2% 25.3% 34.1% 16.4% 0.0% 0.0%   ROE %   41.0% 17.6% 8.0% 40.7% 49.1% 18.9% 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 %   45.5% 35.2% 34.2% 37.8% 44.6% 51.7% 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, %   -28.4% 13.7% 42.9% -18.7% -50.9% -12.5% 0.0% 0.0%   Gearing %   19.7% 7.0% 32.5% 33.2% 31.4% 17.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   17.6% 19.4% 11.8% 8.6% 3.7% 10.0% 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   1.0 1.3 0.8 1.0 1.2 1.0 0.0 0.0   Current Ratio   1.1 1.4 0.9 1.2 1.4 1.1 0.0 0.0   Cash and cash equivalent   716.2 0.0 128.5 865.4 1,808.2 544.3 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   100.3 289.0 -190.8 265.7 737.8 140.1 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   658 502 305 360 476 305 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   658 502 305 360 493 305 0 0   EBIT / employee   422 225 70 233 349 161 0 0   Net earnings / employee   305 163 48 173 267 113 0 0