Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MULTI-WING INTERNATIONAL A/S Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading... Loading... Loading... Loading...

1.0 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% 1.3% 1.3%   Bankruptcy risk   0.8% 2.2% 2.0% 2.7% 4.9% 0.7% 19.0% 19.0%   Credit score (0-100)   93 67 68 58 44 92 7 7   Credit rating   AA BBB A BBB BBB AA B B   Credit limit (mDKK)   5.6 0.0 0.0 0.0 0.0 2.8 -0.0 -0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1.0 Income statement (mDKK)  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 0 265 226 226 226   Gross profit   58.3 56.2 41.7 67.9 11.7 46.3 0.0 0.0   EBITDA   41.7 32.7 19.0 42.3 -14.6 12.2 0.0 0.0   EBIT   35.7 32.7 19.0 42.3 -22.6 2.7 0.0 0.0   Pre-tax profit (PTP)   35.3 27.6 14.6 32.4 -24.0 -0.2 0.0 0.0   Net earnings   27.6 27.6 14.6 32.4 -19.2 6.4 0.0 0.0   Pre-tax profit without non-rec. items   35.3 32.7 19.0 42.3 -24.0 -0.2 0.0 0.0     See the entire income statement 1.0 Balance sheet (mDKK)  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   13.7 0.0 0.0 0.0 19.0 22.6 0.0 0.0   Shareholders equity total   37.5 42.9 27.6 44.9 9.8 16.2 -31.9 -31.9   Interest-bearing liabilities   26.6 0.0 0.0 0.0 62.2 108 31.9 31.9   Balance sheet total (assets)   90.5 125 113 113 153 184 0.0 0.0   Net Debt   25.6 0.0 0.0 0.0 48.8 99.8 31.9 31.9     See the entire balance sheet 1.0 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 0 265 226 226 226   Net sales growth   0.0% 0.0% 0.0% 0.0% 0.0% -14.7% 0.0% 0.0%   Gross profit   58.3 56.2 41.7 67.9 11.7 46.3 0.0 0.0   Gross profit growth   5.5% -3.7% -25.8% 62.9% -82.8% 297.0% -100.0% 0.0%   Employees   24 25 25 26 29 34 0 0   Employee growth %   0.0% 4.2% 0.0% 4.0% 11.5% 17.2% -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)   90 125 113 113 153 184 0 0   Balance sheet change%   -3.3% 38.6% -9.6% -0.0% 34.9% 20.3% -100.0% 0.0%   Added value   41.7 32.7 19.0 42.3 -22.6 12.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% -8.5% 5.4% 0.0% 0.0%   Investments   -3 -25 0 0 36 30 -84 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 -1.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 5.0 -1.0 1.0 0.0 0.0   1.0 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% -5.5% 5.4% 0.0% 0.0%   EBIT %   0.0% 0.0% 0.0% 0.0% -8.5% 1.2% 0.0% 0.0%   EBIT to gross profit (%)   61.1% 58.2% 45.5% 62.3% -194.3% 5.9% 0.0% 0.0%   Net Earnings %   0.0% 0.0% 0.0% 0.0% -7.2% 2.9% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 0.0% 0.0% 0.0% -4.2% 7.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 0.0% 0.0% 0.0% -9.1% -0.1% 0.0% 0.0%   ROA %   39.2% 30.3% 15.9% 37.3% -16.2% 1.9% 0.0% 0.0%   ROI %   55.6% 34.0% 15.9% 37.3% -22.7% 3.0% 0.0% 0.0%   ROE %   81.8% 68.5% 41.5% 89.3% -70.2% 49.7% 0.0% 0.0%   1.0 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 %   41.4% 100.0% 100.0% 100.0% 6.4% 8.8% -100.0% -100.0%   Relative indebtedness %   0.0% 0.0% 0.0% 0.0% 52.4% 68.2% 14.1% 14.1%   Relative net indebtedness %   0.0% 0.0% 0.0% 0.0% 47.4% 64.6% 14.1% 14.1%   Net int. bear. debt to EBITDA, %   61.5% 0.0% 0.0% 0.0% -334.0% 819.6% 0.0% 0.0%   Gearing %   70.8% 0.0% 0.0% 0.0% 637.3% 666.0% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.6% 0.0% 0.0% 0.0% 8.0% 4.0% 0.0% 0.0%   1.0 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 0.0 0.0 0.0 0.6 0.5 0.0 0.0   Current Ratio   1.3 0.0 0.0 0.0 0.8 0.6 0.0 0.0   Cash and cash equivalent   0.9 0.0 0.0 0.0 13.3 8.0 0.0 0.0   1.0 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 2.6 3.3 0.0 0.0   Trade creditors turnover (days)   0.0 0.0 0.0 0.0 14.5 39.4 0.0 0.0   Current assets / Net sales %   0.0% 0.0% 0.0% 0.0% 41.2% 40.6% 0.0% 0.0%   Net working capital   14.5 0.0 0.0 0.0 -29.7 -62.3 -15.9 -15.9   Net working capital %   0.0% 0.0% 0.0% 0.0% -11.2% -27.6% -7.0% -7.0%   1.0 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 9 7 0 0   Added value / employee   2 1 1 2 -1 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   2 1 1 2 -1 0 0 0   EBIT / employee   1 1 1 2 -1 0 0 0   Net earnings / employee   1 1 1 1 -1 0 0 0