Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Master Builders Solutions Denmark 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 N/A 2019 N/A 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% 1.5%   Bankruptcy risk   0.0% 0.0% 4.3% 2.4% 0.6% 1.6% 4.6% 4.5%   Credit score (0-100)   0 0 47 62 97 73 46 47   Credit rating   N/A N/A BBB BBB AA A BBB BBB   Credit limit (kDKK)   0.0 0.0 0.0 0.4 3,347.7 277.7 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 N/A 2019 N/A 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   0.0 0.0 -1,835 47,324 39,847 113,633 0.0 0.0   EBITDA   0.0 0.0 -7,079 14,778 10,480 96,154 0.0 0.0   EBIT   0.0 0.0 -7,974 14,778 7,207 93,275 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 -8,347.0 9,660.6 5,160.1 95,885.1 0.0 0.0   Net earnings   0.0 0.0 -6,541.8 9,660.6 4,000.0 75,192.1 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 -8,347 14,778 5,160 95,885 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 N/A 2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   0.0 0.0 16,946 0.0 15,237 18,377 0.0 0.0   Shareholders equity total   0.0 0.0 9,186 18,847 22,847 98,041 97,641 97,641   Interest-bearing liabilities   0.0 0.0 59,964 0.0 28,125 9,367 0.0 0.0   Balance sheet total (assets)   0.0 0.0 82,651 82,554 69,526 136,210 97,641 97,641   Net Debt   0.0 0.0 45,992 0.0 26,794 7,939 -88,501 -88,501     See the entire balance sheet 1000.0 Volume  2018 N/A 2019 N/A 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   0.0 0.0 -1,835 47,324 39,847 113,633 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 0.0% -15.8% 185.2% -100.0% 0.0%   Employees   0 0 33 0 35 26 0 0   Employee growth %   0.0% 0.0% 0.0% -100.0% 0.0% -25.7% -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)   0 0 82,651 82,554 69,526 136,210 97,641 97,641   Balance sheet change%   0.0% 0.0% 0.0% -0.1% -15.8% 95.9% -28.3% 0.0%   Added value   0.0 0.0 -7,078.6 14,778.4 7,206.7 96,153.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 35,112 -36,007 27,148 -5,783 -18,377 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 0.0 -1.0 1.0 2.0 3.0 0.0 0.0   1000.0 Profitability  2018 N/A 2019 N/A 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 (%)   0.0% 0.0% 434.4% 31.2% 18.1% 82.1% 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 %   0.0% 0.0% -9.6% 17.9% 9.8% 94.5% 0.0% 0.0%   ROI %   0.0% 0.0% -10.7% 18.8% 10.9% 118.9% 0.0% 0.0%   ROE %   0.0% 0.0% -71.2% 68.9% 19.2% 124.4% 0.0% 0.0%   1000.0 Solidity  2018 N/A 2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   0.0% 0.0% 11.1% 100.0% 32.9% 72.0% 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, %   0.0% 0.0% -649.7% 0.0% 255.7% 8.3% 0.0% 0.0%   Gearing %   0.0% 0.0% 652.8% 0.0% 123.1% 9.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 1.2% 0.0% 16.5% 7.0% 0.0% 0.0%   1000.0 Liquidity  2018 N/A 2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.0 0.0 0.5 0.0 0.6 2.7 0.0 0.0   Current Ratio   0.0 0.0 0.7 0.0 0.9 3.0 0.0 0.0   Cash and cash equivalent   0.0 0.0 13,972.6 0.0 1,331.4 1,428.0 0.0 0.0   1000.0 Capital use efficiency  2018 N/A 2019 N/A 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   0.0 0.0 -21,665.4 0.0 -3,852.7 71,988.9 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 N/A 2019 N/A 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 -215 0 206 3,698 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 -215 0 299 3,698 0 0   EBIT / employee   0 0 -242 0 206 3,588 0 0   Net earnings / employee   0 0 -198 0 114 2,892 0 0