Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MSK SERVICE 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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.4% 1.4%   Bankruptcy risk   6.5% 7.0% 9.8% 10.8% 13.9% 8.8% 16.0% 16.0%   Credit score (0-100)   38 35 25 21 15 27 12 12   Credit rating   BBB BBB BB BB BB BB BB BB   Credit limit (kDKK)   0.0 0.0 -0.0 0.0 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)  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   706 507 177 424 379 455 0.0 0.0   EBITDA   138 13.7 -174 73.2 11.5 102 0.0 0.0   EBIT   53.2 -62.3 -245 21.7 -17.8 102 0.0 0.0   Pre-tax profit (PTP)   48.0 -68.2 -253.9 37.7 -21.6 99.8 0.0 0.0   Net earnings   36.5 -53.6 -198.4 8.5 -18.3 99.9 0.0 0.0   Pre-tax profit without non-rec. items   48.0 -68.2 -254 37.7 -21.6 99.8 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Tangible assets total   228 152 80.8 29.4 0.0 0.0 0.0 0.0   Shareholders equity total   253 147 -51.6 -43.1 -61.3 38.6 -86.4 -86.4   Interest-bearing liabilities   58.1 304 184 102 97.0 127 86.4 86.4   Balance sheet total (assets)   471 539 269 333 278 315 0.0 0.0   Net Debt   32.2 279 160 -128 -111 81.4 86.4 86.4     See the entire balance sheet 1000.0 Volume  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   706 507 177 424 379 455 0.0 0.0   Gross profit growth   11.9% -28.3% -65.1% 139.7% -10.6% 20.0% -100.0% 0.0%   Employees   1 1 1 1 1 1 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% -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)   471 539 269 333 278 315 0 0   Balance sheet change%   -7.1% 14.6% -50.1% 23.8% -16.5% 13.2% -100.0% 0.0%   Added value   138.3 13.7 -173.6 73.2 33.6 102.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -206 -152 -142 -103 -59 0 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 -1.0 -2.0 1.0 -1.0 1.0 0.0 0.0   1000.0 Profitability  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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 (%)   7.5% -12.3% -138.4% 5.1% -4.7% 22.5% 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 %   11.0% -12.0% -56.8% 12.5% -4.8% 31.7% 0.0% 0.0%   ROI %   14.8% -15.7% -77.0% 30.5% -17.1% 79.0% 0.0% 0.0%   ROE %   15.5% -26.8% -95.4% 2.8% -6.0% 63.1% 0.0% 0.0%   1000.0 Solidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Equity ratio %   53.8% 27.2% -16.1% -11.4% -18.1% 12.2% -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, %   23.3% 2,035.6% -92.5% -174.7% -966.1% 79.5% 0.0% 0.0%   Gearing %   22.9% 206.7% -357.1% -237.6% -158.1% 330.4% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.9% 4.2% 4.0% 4.2% 4.6% 3.6% 0.0% 0.0%   1000.0 Liquidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Quick Ratio   1.0 0.9 0.5 0.7 0.7 0.7 0.0 0.0   Current Ratio   1.2 1.0 0.6 0.8 0.8 1.1 0.0 0.0   Cash and cash equivalent   25.9 24.1 23.7 230.2 208.4 46.0 0.0 0.0   1000.0 Capital use efficiency  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   12.2 -25.3 -156.1 -117.7 -107.3 -7.4 -43.2 -43.2   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   138 14 -174 73 34 102 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   138 14 -174 73 12 102 0 0   EBIT / employee   53 -62 -245 22 -18 102 0 0   Net earnings / employee   37 -54 -198 8 -18 100 0 0