Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MSCH COPENHAGEN A/S 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   3.6% 3.6% 3.6% 3.6% 3.6% 3.6% 3.6% 3.6%   Bankruptcy risk   0.6% 0.7% 0.7% 0.9% 0.8% 0.9% 7.1% 7.1%   Credit score (0-100)   97 96 96 87 91 87 34 34   Credit rating   AA AA AA A AA A BBB BBB   Credit limit (kDKK)   3,540.0 4,337.3 7,995.2 8,916.9 8,167.7 8,334.8 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   48,539 52,868 76,858 103,564 91,396 105,505 0.0 0.0   EBITDA   9,846 8,419 29,831 52,142 39,001 51,063 0.0 0.0   EBIT   6,763 3,828 24,735 49,209 36,432 48,505 0.0 0.0   Pre-tax profit (PTP)   5,165.1 5,046.0 30,610.4 56,434.3 41,631.1 50,343.5 0.0 0.0   Net earnings   3,606.7 3,968.6 24,772.7 44,942.3 34,974.4 40,302.0 0.0 0.0   Pre-tax profit without non-rec. items   5,165 5,046 30,610 56,434 41,631 50,344 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   7,267 7,041 6,000 5,918 5,741 4,428 0.0 0.0   Shareholders equity total   20,913 24,711 46,013 65,908 53,959 63,150 18,641 18,641   Interest-bearing liabilities   23,252 18,821 6,572 7,419 0.0 0.0 0.0 0.0   Balance sheet total (assets)   64,377 75,023 98,733 128,447 94,251 97,876 18,641 18,641   Net Debt   16,523 -260 -18,679 -38,817 -23,379 -26,324 -18,641 -18,641     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   48,539 52,868 76,858 103,564 91,396 105,505 0.0 0.0   Gross profit growth   23.0% 8.9% 45.4% 34.7% -11.7% 15.4% -100.0% 0.0%   Employees   97 100 102 110 111 109 0 0   Employee growth %   -1.0% 3.1% 2.0% 7.8% 0.9% -1.8% -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)   64,377 75,023 98,733 128,447 94,251 97,876 18,641 18,641   Balance sheet change%   22.2% 16.5% 31.6% 30.1% -26.6% 3.8% -81.0% 0.0%   Added value   9,845.9 8,419.0 29,831.5 52,141.8 39,363.9 51,062.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -746 -5,255 -6,229 -3,392 -3,043 -3,929 -4,428 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 (%)   13.9% 7.2% 32.2% 47.5% 39.9% 46.0% 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 %   12.6% 9.4% 35.8% 49.9% 37.5% 52.6% 0.0% 0.0%   ROI %   16.7% 14.9% 64.8% 90.1% 65.6% 86.3% 0.0% 0.0%   ROE %   21.0% 17.4% 70.1% 80.3% 58.4% 68.8% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   32.5% 32.9% 46.6% 51.3% 57.3% 64.5% 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, %   167.8% -3.1% -62.6% -74.4% -59.9% -51.6% 0.0% 0.0%   Gearing %   111.2% 76.2% 14.3% 11.3% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   8.3% 7.1% 4.0% 4.0% 2.7% 0.0% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   0.6 0.6 1.0 1.2 1.1 1.6 0.0 0.0   Current Ratio   2.0 1.2 1.8 2.1 2.2 3.3 0.0 0.0   Cash and cash equivalent   6,729.8 19,081.1 25,250.3 46,235.5 23,378.7 26,324.3 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   22,554.9 9,922.1 34,019.8 55,459.1 39,535.0 58,126.5 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   102 84 292 474 355 468 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   102 84 292 474 351 468 0 0   EBIT / employee   70 38 242 447 328 445 0 0   Net earnings / employee   37 40 243 409 315 370 0 0