Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MORE THAN EVENT 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% 0.8% 0.8%   Bankruptcy risk   5.2% 3.8% 8.0% 3.6% 6.7% 3.4% 11.8% 11.8%   Credit score (0-100)   44 52 30 51 35 53 20 20   Credit rating   BBB BBB BB 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   2,727 2,209 872 2,681 2,649 3,068 0.0 0.0   EBITDA   297 265 -542 692 318 497 0.0 0.0   EBIT   69.6 -36.7 -858 377 5.2 497 0.0 0.0   Pre-tax profit (PTP)   26.5 -80.1 -885.2 370.9 -4.2 532.7 0.0 0.0   Net earnings   26.5 -80.1 -885.2 281.4 -8.2 475.9 0.0 0.0   Pre-tax profit without non-rec. items   26.5 -80.1 -885 371 -4.2 533 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   1,169 944 628 313 0.0 0.0 0.0 0.0   Shareholders equity total   1,267 1,187 301 583 575 742 662 662   Interest-bearing liabilities   1,211 973 757 656 660 635 0.0 0.0   Balance sheet total (assets)   4,086 3,374 1,926 1,996 2,793 2,321 662 662   Net Debt   1,211 973 736 495 209 360 -662 -662     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   2,727 2,209 872 2,681 2,649 3,068 0.0 0.0   Gross profit growth   -2.8% -19.0% -60.5% 207.4% -1.2% 15.9% -100.0% 0.0%   Employees   0 0 3 3 5 5 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 66.7% 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)   4,086 3,374 1,926 1,996 2,793 2,321 662 662   Balance sheet change%   0.3% -17.4% -42.9% 3.7% 39.9% -16.9% -71.5% 0.0%   Added value   297.3 265.2 -542.1 692.0 320.1 496.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   167 -528 -631 -630 -626 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 -1.0 -2.0 1.0 2.0 3.0 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 (%)   2.6% -1.7% -98.3% 14.1% 0.2% 16.2% 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 %   1.7% -0.8% -32.0% 19.2% 0.4% 25.7% 0.0% 0.0%   ROI %   3.6% -1.3% -52.7% 32.8% 0.8% 50.4% 0.0% 0.0%   ROE %   2.1% -6.5% -119.0% 63.6% -1.4% 72.3% 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 %   31.0% 35.2% 15.7% 29.2% 20.6% 32.0% 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, %   407.3% 366.9% -135.9% 71.6% 65.6% 72.4% 0.0% 0.0%   Gearing %   95.6% 82.0% 251.2% 112.6% 114.9% 85.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   5.9% 4.6% 4.3% 0.9% 2.1% 19.3% 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 1.0 0.6 0.9 1.0 1.1 0.0 0.0   Current Ratio   1.0 1.1 0.8 1.1 1.2 1.4 0.0 0.0   Cash and cash equivalent   0.0 0.0 20.8 160.8 451.6 274.6 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   36.9 207.2 -405.9 190.4 493.3 654.0 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 -181 231 64 99 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 -181 231 64 99 0 0   EBIT / employee   0 0 -286 126 1 99 0 0   Net earnings / employee   0 0 -295 94 -2 95 0 0