Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MC.X 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% 1.5% 2.7%   Bankruptcy risk   1.3% 2.0% 1.4% 1.5% 1.8% 2.4% 8.6% 6.9%   Credit score (0-100)   81 71 78 74 71 62 29 35   Credit rating   A A A A A BBB BB BBB   Credit limit (kDKK)   121.3 2.4 127.4 49.1 10.0 0.1 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   3,760 5,681 2,492 3,372 2,104 1,859 0.0 0.0   EBITDA   1,939 4,040 1,170 1,418 566 182 0.0 0.0   EBIT   1,849 3,948 1,060 1,329 512 130 0.0 0.0   Pre-tax profit (PTP)   1,791.5 3,934.3 1,015.1 1,316.2 614.4 291.7 0.0 0.0   Net earnings   1,391.4 3,064.7 776.1 1,024.6 469.4 225.4 0.0 0.0   Pre-tax profit without non-rec. items   1,792 3,934 1,015 1,316 614 292 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   211 146 196 202 158 114 0.0 0.0   Shareholders equity total   8,460 11,470 12,246 13,217 13,686 13,853 13,728 13,728   Interest-bearing liabilities   0.0 0.0 165 211 227 235 0.0 0.0   Balance sheet total (assets)   11,934 14,239 14,325 15,062 14,756 15,055 13,728 13,728   Net Debt   -338 -305 -2,667 -3,265 -543 -2,095 -13,728 -13,728     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   3,760 5,681 2,492 3,372 2,104 1,859 0.0 0.0   Gross profit growth   0.0% 51.1% -56.1% 35.3% -37.6% -11.7% -100.0% 0.0%   Employees   7 6 7 7 7 6 0 0   Employee growth %   40.0% -14.3% 16.7% 0.0% 0.0% -14.3% -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)   11,934 14,239 14,325 15,062 14,756 15,055 13,728 13,728   Balance sheet change%   0.0% 19.3% 0.6% 5.2% -2.0% 2.0% -8.8% 0.0%   Added value   1,938.9 4,040.2 1,170.2 1,418.3 601.1 182.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   170 -168 -70 -94 -108 -105 -114 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 3.0 4.0 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 (%)   49.2% 69.5% 42.5% 39.4% 24.3% 7.0% 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 %   15.5% 30.2% 7.6% 9.4% 4.3% 2.1% 0.0% 0.0%   ROI %   21.8% 39.6% 9.1% 10.7% 4.7% 2.2% 0.0% 0.0%   ROE %   16.4% 30.8% 6.5% 8.0% 3.5% 1.6% 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 %   70.9% 80.6% 85.5% 87.7% 92.8% 92.0% 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, %   -17.4% -7.6% -227.9% -230.2% -95.9% -1,148.7% 0.0% 0.0%   Gearing %   0.0% 0.0% 1.3% 1.6% 1.7% 1.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 89.0% 33.0% 14.5% 6.5% 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   0.3 0.2 1.5 2.0 5.1 5.5 0.0 0.0   Current Ratio   3.4 5.1 6.8 8.0 13.6 12.4 0.0 0.0   Cash and cash equivalent   338.1 305.1 2,831.4 3,476.7 769.5 2,330.1 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   8,223.8 11,301.8 12,021.6 12,996.5 13,520.0 13,739.2 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  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   277 673 167 203 86 30 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   277 673 167 203 81 30 0 0   EBIT / employee   264 658 151 190 73 22 0 0   Net earnings / employee   199 511 111 146 67 38 0 0