Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MSI GROUP 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   1.9% 1.9% 1.9% 1.9% 1.9% 1.9% 1.9% 1.9%   Bankruptcy risk   2.5% 3.9% 2.8% 2.5% 3.9% 3.3% 6.6% 6.5%   Credit score (0-100)   64 50 57 62 50 55 36 37   Credit rating   BBB BBB BBB BBB BBB BBB BBB BBB   Credit limit (kDKK)   0.1 0.0 0.0 0.1 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)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   18,118 7,638 12,112 20,486 26,400 25,924 0.0 0.0   EBITDA   8,870 2,629 5,234 9,889 15,471 12,063 0.0 0.0   EBIT   8,740 2,499 5,150 9,767 15,338 11,863 0.0 0.0   Pre-tax profit (PTP)   8,798.7 2,325.0 5,300.4 9,875.3 15,037.1 12,536.8 0.0 0.0   Net earnings   6,808.2 1,760.8 4,118.5 7,682.0 11,668.9 9,753.1 0.0 0.0   Pre-tax profit without non-rec. items   8,799 2,325 5,300 9,875 15,037 12,537 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   218 88.4 256 199 66.0 255 0.0 0.0   Shareholders equity total   11,875 1,846 5,964 11,596 11,765 9,868 9,788 9,788   Interest-bearing liabilities   10.4 683 0.0 0.0 0.0 1,499 0.0 0.0   Balance sheet total (assets)   18,634 5,963 9,396 17,887 18,827 19,336 9,788 9,788   Net Debt   -5.1 493 -2,076 -545 -6,201 -7,675 -9,788 -9,788     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   18,118 7,638 12,112 20,486 26,400 25,924 0.0 0.0   Gross profit growth   68.2% -57.8% 58.6% 69.1% 28.9% -1.8% -100.0% 0.0%   Employees   10 8 10 6 6 5 0 0   Employee growth %   0.0% -20.0% 25.0% -40.0% 0.0% -16.7% -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)   18,634 5,963 9,396 17,887 18,827 19,336 9,788 9,788   Balance sheet change%   78.6% -68.0% 57.6% 90.4% 5.3% 2.7% -49.4% 0.0%   Added value   8,870.0 2,629.5 5,233.8 9,889.3 15,459.9 12,062.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -260 -260 83 -179 -265 -10 -255 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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 (%)   48.2% 32.7% 42.5% 47.7% 58.1% 45.8% 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 %   60.9% 20.4% 69.7% 73.1% 83.9% 66.4% 0.0% 0.0%   ROI %   104.5% 34.8% 126.1% 113.6% 131.9% 108.4% 0.0% 0.0%   ROE %   80.4% 25.7% 105.5% 87.5% 99.9% 90.2% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   63.7% 30.9% 63.5% 64.8% 62.5% 51.0% 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, %   -0.1% 18.7% -39.7% -5.5% -40.1% -63.6% 0.0% 0.0%   Gearing %   0.1% 37.0% 0.0% 0.0% 0.0% 15.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1,061.9% 53.3% 15.4% 0.0% 0.0% 0.1% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   2.7 1.4 2.7 2.8 2.7 2.0 0.0 0.0   Current Ratio   2.7 1.4 2.7 2.8 2.7 2.0 0.0 0.0   Cash and cash equivalent   15.4 189.8 2,076.2 545.0 6,200.6 9,174.0 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   11,656.4 1,757.2 5,708.5 11,397.4 11,698.3 9,613.2 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   887 329 523 1,648 2,577 2,413 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   887 329 523 1,648 2,578 2,413 0 0   EBIT / employee   874 312 515 1,628 2,556 2,373 0 0   Net earnings / employee   681 220 412 1,280 1,945 1,951 0 0