Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MS-TEAM HOSTING 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   4.3% 6.8% 13.2% 14.2% 11.3% 19.8% 19.7% 19.7%   Credit score (0-100)   49 37 17 14 20 5 6 6   Credit rating   BBB BBB BB BB BB B B B   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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   985 652 144 -7.4 95.6 -52.6 0.0 0.0   EBITDA   430 -105 -635 -30.8 88.6 -52.6 0.0 0.0   EBIT   429 -108 -638 -34.5 88.6 -52.6 0.0 0.0   Pre-tax profit (PTP)   433.1 -107.6 -638.0 -167.3 84.4 -52.0 0.0 0.0   Net earnings   319.1 -107.6 -527.7 -130.6 47.7 -19.9 0.0 0.0   Pre-tax profit without non-rec. items   433 -108 -638 -167 84.4 -52.0 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   17.9 14.3 10.6 7.0 0.0 0.0 0.0 0.0   Shareholders equity total   1,170 863 335 205 252 232 107 107   Interest-bearing liabilities   64.0 61.9 60.8 71.8 11.2 11.3 0.0 0.0   Balance sheet total (assets)   1,586 1,293 526 313 326 257 107 107   Net Debt   -653 -652 -66.3 6.2 -206 -121 -107 -107     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   985 652 144 -7.4 95.6 -52.6 0.0 0.0   Gross profit growth   -4.4% -33.8% -78.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employees   1 1 2 1 1 0 0 0   Employee growth %   0.0% 0.0% 100.0% -50.0% 0.0% -100.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   1,586 1,293 526 313 326 257 107 107   Balance sheet change%   -7.3% -18.5% -59.3% -40.5% 4.1% -21.0% -58.3% 0.0%   Added value   429.6 -104.7 -634.7 -30.8 92.2 -52.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   18 -7 -7 -7 -7 0 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 -1.0 -2.0 -3.0 1.0 -1.0 0.0 0.0   1000.0 Profitability  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 (%)   43.6% -16.6% -444.8% 463.3% 92.7% 100.0% 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 %   26.7% -6.8% -69.6% 22.4% 27.7% -17.0% 0.0% 0.0%   ROI %   34.7% -9.0% -95.9% -48.5% 32.8% -19.6% 0.0% 0.0%   ROE %   28.7% -10.6% -88.1% -48.4% 20.9% -8.2% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   73.8% 66.7% 63.7% 65.3% 77.4% 90.3% 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, %   -151.9% 622.9% 10.4% -20.1% -232.0% 229.8% 0.0% 0.0%   Gearing %   5.5% 7.2% 18.1% 35.1% 4.4% 4.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.3% 16.2% 7.8% 6.6% 10.1% 20.3% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   5.2 3.0 2.7 2.8 4.4 10.3 0.0 0.0   Current Ratio   5.2 3.0 2.7 2.8 4.4 10.3 0.0 0.0   Cash and cash equivalent   716.6 714.1 127.1 65.7 216.7 132.2 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   1,265.7 848.6 324.5 197.6 252.3 232.4 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   430 -105 -317 -31 92 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   430 -105 -317 -31 89 0 0 0   EBIT / employee   429 -108 -319 -34 89 0 0 0   Net earnings / employee   319 -108 -264 -131 48 0 0 0