Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MVP App ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading... Loading... Loading... Loading...

1000.0 Bankruptcy Risk  2018 N/A 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   3.3% 3.3% 3.3% 3.3% 3.3% 3.3% 3.3% 3.3%   Bankruptcy risk   0.0% 14.4% 13.0% 11.6% 21.0% 5.2% 15.8% 15.8%   Credit score (0-100)   0 16 18 19 4 41 12 12   Credit rating   N/A BB BB BB B BBB 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 N/A 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 38 25 52 4 864 864 864   Gross profit   0.0 -339 -52.7 -34.5 -121 142 0.0 0.0   EBITDA   0.0 -339 -52.7 -34.5 -121 142 0.0 0.0   EBIT   0.0 -339 -52.7 -34.5 -121 142 0.0 0.0   Pre-tax profit (PTP)   0.0 -344.0 -52.7 -35.7 -123.5 137.2 0.0 0.0   Net earnings   0.0 -344.0 -52.7 -35.7 -123.5 137.2 0.0 0.0   Pre-tax profit without non-rec. items   0.0 -344 -52.7 -35.7 -123 137 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 N/A 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   0.0 61.0 8.2 77.5 -45.9 91.3 -419 -419   Interest-bearing liabilities   0.0 0.0 34.9 425 522 257 419 419   Balance sheet total (assets)   0.0 136 43.2 502 477 676 0.0 0.0   Net Debt   0.0 -57.0 -1.3 374 522 30.7 419 419     See the entire balance sheet 1000.0 Volume  2018 N/A 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 38 25 52 4 864 864 864   Net sales growth   0.0% 0.0% -35.1% 108.5% -91.9% 20,487.4% 0.0% 0.0%   Gross profit   0.0 -339 -52.7 -34.5 -121 142 0.0 0.0   Gross profit growth   0.0% 0.0% 84.5% 34.5% -250.7% 0.0% -100.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 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)   0 136 43 502 477 676 0 0   Balance sheet change%   0.0% 0.0% -68.3% 1,063.3% -5.0% 41.7% -100.0% 0.0%   Added value   0.0 -339.1 -52.7 -34.5 -121.1 142.4 0.0 0.0   Added value %   0.0% -881.7% -211.2% -66.3% -2,885.9% 16.5% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 0   Net sales trend   0.0 0.0 -1.0 1.0 -1.0 1.0 0.0 0.0   EBIT trend   0.0 -1.0 -2.0 -3.0 -4.0 1.0 0.0 0.0   1000.0 Profitability  2018 N/A 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A EBITDA %   0.0% -881.7% -211.2% -66.3% -2,885.9% 16.5% 0.0% 0.0%   EBIT %   0.0% -881.7% -211.2% -66.3% -2,885.9% 16.5% 0.0% 0.0%   EBIT to gross profit (%)   0.0% 100.0% 100.0% 100.0% 100.0% 100.0% 0.0% 0.0%   Net Earnings %   0.0% -894.5% -211.2% -68.6% -2,943.1% 15.9% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% -894.5% -211.2% -68.6% -2,943.1% 15.9% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% -894.5% -211.2% -68.6% -2,943.1% 15.9% 0.0% 0.0%   ROA %   0.0% -249.4% -58.9% -12.7% -23.6% 23.8% 0.0% 0.0%   ROI %   0.0% -556.2% -101.3% -12.7% -23.6% 32.7% 0.0% 0.0%   ROE %   0.0% -564.3% -152.4% -83.3% -44.5% 48.3% 0.0% 0.0%   1000.0 Solidity  2018 N/A 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   0.0% 44.8% 19.1% 15.4% -8.8% 13.5% -100.0% -100.0%   Relative indebtedness %   0.0% 195.0% 139.9% 815.9% 12,467.9% 67.7% 48.5% 48.5%   Relative net indebtedness %   0.0% 46.8% -5.0% 719.3% 12,472.6% 41.5% 48.5% 48.5%   Net int. bear. debt to EBITDA, %   0.0% 16.8% 2.4% -1,084.5% -431.5% 21.5% 0.0% 0.0%   Gearing %   0.0% 0.0% 423.6% 547.7% -1,136.9% 281.1% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.5% 0.5% 1.3% 0.0% 0.0%   1000.0 Liquidity  2018 N/A 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   0.0 1.8 1.2 0.1 0.1 0.4 0.0 0.0   Current Ratio   0.0 1.8 1.2 0.1 0.1 0.4 0.0 0.0   Cash and cash equivalent   0.0 57.0 36.2 50.3 -0.2 226.0 0.0 0.0   1000.0 Capital use efficiency  2018 N/A 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 3.0 0.0 0.0 0.0 0.0   Trade creditors turnover (days)   0.0 72.5 0.0 0.0 2.3 146.5 0.0 0.0   Current assets / Net sales %   0.0% 353.5% 172.9% 100.2% 645.9% 26.2% 0.0% 0.0%   Net working capital   0.0 61.0 8.2 -372.5 -495.9 -358.7 -209.3 -209.3   Net working capital %   0.0% 158.5% 33.0% -715.8% -11,822.1% -41.5% -24.2% -24.2%   1000.0 Employee efficiency  2018 N/A 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   0 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0