Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BILHUSET MBM 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   3.8% 3.8% 3.8% 3.8% 3.8% 3.8% 3.8% 3.8%   Bankruptcy risk   5.1% 6.2% 3.8% 5.1% 10.0% 9.6% 11.8% 11.8%   Credit score (0-100)   44 38 49 43 24 26 20 20   Credit rating   BBB BBB BBB BBB 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)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   832 842 1,445 867 -647 767 0.0 0.0   EBITDA   -211 -91.0 794 141 -649 -309 0.0 0.0   EBIT   -258 -134 556 -104 -889 -528 0.0 0.0   Pre-tax profit (PTP)   -415.5 -293.0 394.0 -360.0 -1,265.0 -941.8 0.0 0.0   Net earnings   -326.5 -233.0 203.0 -313.0 -1,238.0 -911.0 0.0 0.0   Pre-tax profit without non-rec. items   -415 -293 394 -360 -1,265 -787 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   336 3,167 5,477 5,276 5,036 4,817 0.0 0.0   Shareholders equity total   3,472 3,235 3,437 3,121 1,883 972 472 472   Interest-bearing liabilities   3,330 3,082 3,310 3,541 4,022 4,245 0.0 0.0   Balance sheet total (assets)   7,754 11,029 11,341 10,412 9,467 8,756 472 472   Net Debt   3,298 3,061 3,285 3,516 3,993 4,245 -472 -472     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   832 842 1,445 867 -647 767 0.0 0.0   Gross profit growth   -40.4% 1.2% 71.6% -40.0% 0.0% 0.0% -100.0% 0.0%   Employees   4 0 2 2 1 2 0 0   Employee growth %   0.0% -100.0% 0.0% 0.0% -50.0% 100.0% -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)   7,754 11,029 11,341 10,412 9,467 8,756 472 472   Balance sheet change%   -3.2% 42.2% 2.8% -8.2% -9.1% -7.5% -94.6% 0.0%   Added value   -211.5 -91.0 794.0 141.0 -644.0 -309.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   236 2,788 2,072 -446 -480 -437 -4,817 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 1.0 -1.0 -2.0 -3.0 0.0 0.0   1000.0 Profitability  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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 (%)   -31.0% -15.9% 38.5% -12.0% 137.4% -68.8% 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 %   -3.2% -1.3% 5.1% -0.8% -8.7% -5.8% 0.0% 0.0%   ROI %   -3.6% -1.9% 8.6% -1.2% -13.8% -9.4% 0.0% 0.0%   ROE %   -9.0% -6.9% 6.1% -9.5% -49.5% -63.8% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   44.8% 29.3% 30.3% 30.0% 19.9% 11.1% 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, %   -1,559.5% -3,363.7% 413.7% 2,493.6% -615.3% -1,372.5% 0.0% 0.0%   Gearing %   95.9% 95.3% 96.3% 113.5% 213.6% 436.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.8% 5.3% 5.4% 8.1% 10.5% 6.4% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   0.3 0.2 0.1 0.1 0.0 0.0 0.0 0.0   Current Ratio   1.7 1.0 0.7 0.7 0.6 0.5 0.0 0.0   Cash and cash equivalent   32.0 21.0 25.0 25.0 29.0 0.0 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   3,145.9 68.0 -2,040.0 -2,155.0 -3,153.0 -3,844.9 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   -53 0 397 71 -644 -155 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -53 0 397 71 -649 -155 0 0   EBIT / employee   -65 0 278 -52 -889 -264 0 0   Net earnings / employee   -82 0 102 -157 -1,238 -455 0 0