MP Hein Holding ApS

 

Quicksearch
from your own companies




Analyst: XBRLDenmark
 
Loading...

Loading...

Loading...

Loading...

 
Loading...

Bankruptcy Risk 
2019
2020/4
2020
2021/4
2021
2022/4
2022
2023/4
2023
2024/4
Bankruptcy risk for industry  1.5% 1.5% 1.5% 1.5% 1.5%  
Bankruptcy risk  1.1% 2.5% 1.4% 1.1% 1.1%  
Credit score (0-100)  86 62 77 85 82  
Credit rating  A BBB A A A  
Credit limit (kDKK)  71.8 0.0 30.8 225.0 264.6  

How are these values calculated?
 
View the automatically generated explanation of bankruptcy risk

Income statement (kDKK) 
2019
2020/4
2020
2021/4
2021
2022/4
2022
2023/4
2023
2024/4

Net sales  0 0 0 0 0  
Gross profit  -4.2 -44.6 62.2 16.7 214  
EBITDA  -4.2 -44.6 62.2 16.7 214  
EBIT  -4.2 -53.7 35.0 2.2 200  
Pre-tax profit (PTP)  559.4 832.7 756.8 1,726.4 1,950.0  
Net earnings  560.8 841.0 734.1 1,730.7 1,916.3  
Pre-tax profit without non-rec. items  559 833 757 1,726 1,950  

 
See the entire income statement

Balance sheet (kDKK) 
2019
2020/4
2020
2021/4
2021
2022/4
2022
2023/4
2023
2024/4

Tangible assets total  836 872 845 2,298 825  
Shareholders equity total  1,789 2,630 3,364 5,095 7,011  
Interest-bearing liabilities  1,056 1,582 1,117 2,100 181  
Balance sheet total (assets)  3,890 4,535 4,976 7,963 7,787  

Net Debt  1,051 1,496 1,068 2,039 168  
 
See the entire balance sheet

Volume 
2019
2020/4
2020
2021/4
2021
2022/4
2022
2023/4
2023
2024/4

Net sales  0 0 0 0 0  
Net sales growth  0.0% 0.0% 0.0% 0.0% 0.0%  
Gross profit  -4.2 -44.6 62.2 16.7 214  
Gross profit growth  -7.6% -956.1% 0.0% -73.1% 1,184.5%  
Employees  0 0 0 0 0  
Employee growth %  0.0% 0.0% 0.0% 0.0% 0.0%  
Employee expenses  0.0 0.0 0.0 0.0 0.0  
Balance sheet total (assets)  3,890 4,535 4,976 7,963 7,787  
Balance sheet change%  141.0% 16.6% 9.7% 60.0% -2.2%  
Added value  -4.2 -44.6 62.2 29.4 214.5  
Added value %  0.0% 0.0% 0.0% 0.0% 0.0%  
Investments  836 27 -54 1,439 -1,488  

Net sales trend  0.0 0.0 0.0 0.0 0.0  
EBIT trend  -3.0 -4.0 1.0 2.0 3.0  

Profitability 
2019
2020/4
2020
2021/4
2021
2022/4
2022
2023/4
2023
2024/4
EBITDA %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT to gross profit (%)  100.0% 120.3% 56.2% 13.1% 93.2%  
Net Earnings %  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%  
Pre tax profit less extraordinaries %  0.0% 0.0% 0.0% 0.0% 0.0%  
ROA %  21.3% 20.6% 16.8% 28.1% 26.0%  
ROI %  27.6% 24.5% 18.3% 31.1% 28.5%  
ROE %  37.2% 38.1% 24.5% 40.9% 31.7%  

Solidity 
2019
2020/4
2020
2021/4
2021
2022/4
2022
2023/4
2023
2024/4
Equity ratio %  46.0% 58.0% 67.6% 64.0% 90.0%  
Relative indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Relative net indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net int. bear. debt to EBITDA, %  -24,872.2% -3,352.8% 1,718.7% 12,213.3% 78.1%  
Gearing %  59.1% 60.2% 33.2% 41.2% 2.6%  
Net interest  0 0 0 0 0  
Financing costs %  4.9% 2.8% 3.0% 5.7% 8.5%  

Liquidity 
2019
2020/4
2020
2021/4
2021
2022/4
2022
2023/4
2023
2024/4
Quick Ratio  0.6 1.7 2.6 2.6 7.8  
Current Ratio  0.6 1.7 2.6 2.6 7.8  
Cash and cash equivalent  5.6 86.0 48.6 60.3 13.3  

Capital use efficiency 
2019
2020/4
2020
2021/4
2021
2022/4
2022
2023/4
2023
2024/4
Trade debtors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Trade creditors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Current assets / Net sales %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net working capital  -723.1 565.1 1,037.4 1,188.4 1,924.0  
Net working capital %  0.0% 0.0% 0.0% 0.0% 0.0%  

Employee efficiency 
2019
2020/4
2020
2021/4
2021
2022/4
2022
2023/4
2023
2024/4
Net sales / employee  0 0 0 0 0  
Added value / employee  0 0 0 0 0  
Employee expenses / employee  0 0 0 0 0  
EBITDA / employee  0 0 0 0 0  
EBIT / employee  0 0 0 0 0  
Net earnings / employee  0 0 0 0 0