Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MP Auto 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  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   6.8% 5.4% 4.2% 2.6% 3.4% 3.8% 12.8% 12.8%   Credit score (0-100)   36 42 47 61 53 51 18 18   Credit rating   BBB BBB BBB BBB BBB 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)  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   0 0 0 0 0 0 0 0   Gross profit   1,212 1,705 2,764 3,360 3,423 3,926 0.0 0.0   EBITDA   488 621 1,242 787 822 760 0.0 0.0   EBIT   341 378 894 379 397 258 0.0 0.0   Pre-tax profit (PTP)   247.5 276.5 812.6 256.0 225.5 13.5 0.0 0.0   Net earnings   193.1 215.7 633.8 198.1 170.3 2.5 0.0 0.0   Pre-tax profit without non-rec. items   247 277 813 256 225 13.5 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  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   1,756 1,976 2,912 3,691 3,377 3,999 0.0 0.0   Shareholders equity total   214 579 1,213 1,111 1,281 1,284 1,234 1,234   Interest-bearing liabilities   1,706 1,407 2,049 3,941 2,149 2,026 0.0 0.0   Balance sheet total (assets)   2,256 2,655 4,433 6,214 5,531 6,020 1,234 1,234   Net Debt   1,654 1,180 1,569 3,462 2,128 1,785 -1,234 -1,234     See the entire balance sheet 1000.0 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   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   1,212 1,705 2,764 3,360 3,423 3,926 0.0 0.0   Gross profit growth   109.3% 40.6% 62.1% 21.6% 1.9% 14.7% -100.0% 0.0%   Employees   3 4 3 8 8 8 0 0   Employee growth %   200.0% 33.3% -25.0% 166.7% 0.0% 0.0% -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)   2,256 2,655 4,433 6,214 5,531 6,020 1,234 1,234   Balance sheet change%   56.0% 17.7% 67.0% 40.2% -11.0% 8.8% -79.5% 0.0%   Added value   487.6 621.4 1,241.7 787.0 804.8 760.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   439 -24 588 371 -738 120 -3,999 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 5.0 5.0 5.0 0.0 0.0   1000.0 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 %   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 (%)   28.2% 22.2% 32.4% 11.3% 11.6% 6.6% 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 %   18.5% 15.5% 25.3% 7.2% 7.0% 4.3% 0.0% 0.0%   ROI %   21.4% 19.2% 33.3% 9.0% 8.2% 5.2% 0.0% 0.0%   ROE %   165.1% 54.4% 70.7% 17.0% 14.2% 0.2% 0.0% 0.0%   1000.0 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 %   9.5% 21.8% 27.4% 17.9% 23.3% 21.3% 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, %   339.2% 189.9% 126.4% 439.9% 259.0% 234.8% 0.0% 0.0%   Gearing %   798.9% 242.9% 168.9% 354.7% 167.7% 157.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   6.5% 6.7% 4.9% 4.2% 6.1% 11.4% 0.0% 0.0%   1000.0 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   0.4 0.5 0.9 1.1 1.2 0.7 0.0 0.0   Current Ratio   0.5 0.7 1.0 1.2 1.4 0.9 0.0 0.0   Cash and cash equivalent   52.2 226.9 480.1 479.7 21.1 240.8 0.0 0.0   1000.0 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 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   -499.7 -329.3 60.5 380.7 560.1 -306.6 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  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   0 0 0 0 0 0 0 0   Added value / employee   163 155 414 98 101 95 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   163 155 414 98 103 95 0 0   EBIT / employee   114 95 298 47 50 32 0 0   Net earnings / employee   64 54 211 25 21 0 0 0