Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MULTI-WING GROUP A/S - Group Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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

1.0 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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   2.7% 2.7% 2.8% 2.7% 0.5% 0.7% 2.2% 2.2%   Credit score (0-100)   62 60 57 60 98 93 66 66   Credit rating   BBB BBB BBB BBB AA AA BBB BBB   Credit limit (mDKK)   0.0 0.0 0.0 0.0 30.7 17.9 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1.0 Income statement (mDKK)  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   500 456 553 785 833 797 797 797   Gross profit   246 254 297 306 300 311 0.0 0.0   EBITDA   81.0 99.0 120 91.0 79.2 72.3 0.0 0.0   EBIT   81.0 99.0 120 91.0 40.4 16.1 0.0 0.0   Pre-tax profit (PTP)   55.0 59.0 88.0 67.0 13.1 -34.1 0.0 0.0   Net earnings   55.0 59.0 88.0 67.0 7.0 -39.0 0.0 0.0   Pre-tax profit without non-rec. items   81.0 99.0 120 91.0 13.1 -34.1 0.0 0.0     See the entire income statement 1.0 Balance sheet (mDKK)  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   0.0 0.0 0.0 0.0 67.7 60.1 0.0 0.0   Shareholders equity total   166 177 248 261 197 104 4.5 4.5   Interest-bearing liabilities   0.0 0.0 0.0 0.0 494 528 269 269   Balance sheet total (assets)   484 467 538 720 888 823 273 273   Net Debt   0.0 0.0 0.0 0.0 423 477 269 269     See the entire balance sheet 1.0 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   500 456 553 785 833 797 797 797   Net sales growth   26.5% -8.8% 21.3% 42.0% 6.1% -4.4% 0.0% 0.0%   Gross profit   246 254 297 306 300 311 0.0 0.0   Gross profit growth   33.8% 3.3% 16.9% 3.0% -1.8% 3.6% -100.0% 0.0%   Employees   374 372 391 414 475 500 0 0   Employee growth %   45.0% -0.5% 5.1% 5.9% 14.7% 5.3% -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)   484 467 538 720 888 823 273 273   Balance sheet change%   64.3% -3.5% 15.2% 33.8% 23.4% -7.3% -66.8% 0.0%   Added value   81.0 99.0 120.0 91.0 40.4 72.3 0.0 0.0   Added value %   16.2% 21.7% 21.7% 11.6% 4.8% 9.1% 0.0% 0.0%   Investments   -73 0 0 0 378 -61 -139 0   Net sales trend   2.0 -1.0 1.0 2.0 3.0 -1.0 0.0 0.0   EBIT trend   4.0 5.0 5.0 5.0 5.0 5.0 0.0 0.0   1.0 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 %   16.2% 21.7% 21.7% 11.6% 9.5% 9.1% 0.0% 0.0%   EBIT %   16.2% 21.7% 21.7% 11.6% 4.8% 2.0% 0.0% 0.0%   EBIT to gross profit (%)   32.9% 39.0% 40.4% 29.7% 13.4% 5.2% 0.0% 0.0%   Net Earnings %   11.0% 12.9% 15.9% 8.5% 0.8% -4.9% 0.0% 0.0%   Profit before depreciation and extraordinary items %   11.0% 12.9% 15.9% 8.5% 5.5% 2.1% 0.0% 0.0%   Pre tax profit less extraordinaries %   16.2% 21.7% 21.7% 11.6% 1.6% -4.3% 0.0% 0.0%   ROA %   20.8% 20.8% 23.9% 14.5% 5.6% 2.6% 0.0% 0.0%   ROI %   22.8% 20.8% 23.9% 14.5% 6.2% 3.2% 0.0% 0.0%   ROE %   34.8% 34.4% 41.4% 26.3% 3.1% -26.0% 0.0% 0.0%   1.0 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 %   100.0% 100.0% 100.0% 100.0% 22.2% 12.6% 1.6% 1.6%   Relative indebtedness %   0.0% 0.0% 0.0% 0.0% 77.3% 85.1% 33.7% 33.7%   Relative net indebtedness %   0.0% 0.0% 0.0% 0.0% 68.8% 78.7% 33.7% 33.7%   Net int. bear. debt to EBITDA, %   0.0% 0.0% 0.0% 0.0% 533.6% 660.1% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 250.8% 509.7% 5,978.1% 5,978.1%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 13.0% 11.1% 0.0% 0.0%   1.0 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   0.0 0.0 0.0 0.0 1.0 0.7 0.0 0.0   Current Ratio   0.0 0.0 0.0 0.0 1.6 1.2 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 71.5 50.6 0.0 0.0   1.0 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 61.1 61.3 0.0 0.0   Trade creditors turnover (days)   0.0 0.0 0.0 0.0 36.3 57.1 0.0 0.0   Current assets / Net sales %   0.0% 0.0% 0.0% 0.0% 56.2% 51.2% 0.0% 0.0%   Net working capital   0.0 0.0 0.0 0.0 168.0 74.5 -134.3 -134.3   Net working capital %   0.0% 0.0% 0.0% 0.0% 20.2% 9.3% -16.9% -16.9%   1.0 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   1 1 1 2 2 2 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