Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

M.N. INVEST HOLDING 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 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 0.3% 0.3%   Bankruptcy risk   1.5% 1.0% 2.2% 2.1% 1.0% 0.8% 8.3% 8.3%   Credit score (0-100)   79 87 66 65 86 89 29 29   Credit rating   A A BBB BBB A A BB BB   Credit limit (kDKK)   25.8 297.8 0.2 0.3 376.3 894.9 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   511 1,046 562 870 1,222 3,812 0.0 0.0   EBITDA   511 1,046 562 870 1,222 3,039 0.0 0.0   EBIT   34.9 531 82.5 529 836 2,540 0.0 0.0   Pre-tax profit (PTP)   188.2 703.4 -83.2 -363.4 1,944.3 2,613.3 0.0 0.0   Net earnings   165.0 571.4 -101.6 -455.9 1,801.9 2,084.2 0.0 0.0   Pre-tax profit without non-rec. items   188 703 -83.2 -363 1,944 2,613 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   2,981 4,430 8,637 8,596 8,059 10,067 0.0 0.0   Shareholders equity total   5,224 5,632 5,530 5,075 6,876 8,961 7,152 7,152   Interest-bearing liabilities   997 3,036 2,324 3,150 2,529 3,958 0.0 0.0   Balance sheet total (assets)   6,433 9,116 12,435 11,740 11,362 16,995 7,152 7,152   Net Debt   997 3,026 2,324 3,150 2,528 3,142 -7,152 -7,152     See the entire balance sheet 1000.0 Volume  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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   511 1,046 562 870 1,222 3,812 0.0 0.0   Gross profit growth   19.8% 104.8% -46.2% 54.8% 40.4% 212.0% -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)   6,433 9,116 12,435 11,740 11,362 16,995 7,152 7,152   Balance sheet change%   11.0% 41.7% 36.4% -5.6% -3.2% 49.6% -57.9% 0.0%   Added value   510.6 1,045.7 562.0 870.0 1,176.4 3,038.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   356 935 3,727 -381 -923 1,509 -10,067 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 5.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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 (%)   6.8% 50.8% 14.7% 60.9% 68.4% 66.6% 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 %   3.8% 10.1% 4.7% -1.4% 18.5% 19.8% 0.0% 0.0%   ROI %   3.8% 10.4% 6.1% -2.1% 24.0% 24.0% 0.0% 0.0%   ROE %   3.2% 10.5% -1.8% -8.6% 30.2% 26.3% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   81.2% 61.8% 44.5% 43.2% 60.5% 52.7% 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, %   195.3% 289.4% 413.5% 362.1% 206.9% 103.4% 0.0% 0.0%   Gearing %   19.1% 53.9% 42.0% 62.1% 36.8% 44.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   5.6% 4.1% 22.0% 7.2% 6.6% 6.1% 0.0% 0.0%   1000.0 Liquidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   2.4 1.2 0.4 0.3 0.3 0.6 0.0 0.0   Current Ratio   2.4 1.2 0.4 0.3 0.3 0.6 0.0 0.0   Cash and cash equivalent   0.0 10.0 0.0 0.0 1.1 816.0 0.0 0.0   1000.0 Capital use efficiency  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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   1,632.4 443.2 -3,772.4 -4,357.8 -2,671.8 -2,410.8 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 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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