Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MB 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  2017 N/A 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 2.9%   Bankruptcy risk   0.0% 10.5% 4.6% 4.3% 5.7% 7.4% 20.0% 16.4%   Credit score (0-100)   0 25 47 47 39 32 5 11   Credit rating   N/A BB BBB BBB BBB BB B 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)  2017 N/A 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   0.0 -171 373 297 44.5 68.5 0.0 0.0   EBITDA   0.0 -201 203 283 30.1 60.2 0.0 0.0   EBIT   0.0 -211 176 255 -1.0 29.0 0.0 0.0   Pre-tax profit (PTP)   0.0 -219.8 154.1 228.1 -22.8 3.5 0.0 0.0   Net earnings   0.0 -173.2 116.9 172.2 -20.6 -4.7 0.0 0.0   Pre-tax profit without non-rec. items   0.0 -220 154 228 -22.8 3.5 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 N/A 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Tangible assets total   0.0 131 105 101 69.4 38.3 0.0 0.0   Shareholders equity total   0.0 -123 -6.3 166 145 141 90.6 90.6   Interest-bearing liabilities   0.0 854 829 904 695 522 0.0 0.0   Balance sheet total (assets)   0.0 759 947 1,335 1,201 1,251 90.6 90.6   Net Debt   0.0 854 775 819 521 294 -90.6 -90.6     See the entire balance sheet 1000.0 Volume  2017 N/A 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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   0.0 -171 373 297 44.5 68.5 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% -20.4% -85.0% 53.7% -100.0% 0.0%   Employees   0 1 1 1 1 1 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 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)   0 759 947 1,335 1,201 1,251 91 91   Balance sheet change%   0.0% 0.0% 24.8% 40.9% -10.0% 4.2% -92.8% 0.0%   Added value   0.0 -200.6 202.8 282.9 27.3 60.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 121 -53 -32 -62 -62 -38 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 -1.0 1.0 2.0 -1.0 1.0 0.0 0.0   1000.0 Profitability  2017 N/A 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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 (%)   0.0% 123.5% 47.3% 85.7% -2.3% 42.4% 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 %   0.0% -23.9% 19.2% 22.2% -0.1% 2.4% 0.0% 0.0%   ROI %   0.0% -24.7% 21.0% 26.7% -0.1% 3.9% 0.0% 0.0%   ROE %   0.0% -22.8% 13.7% 30.9% -13.3% -3.3% 0.0% 0.0%   1000.0 Solidity  2017 N/A 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Equity ratio %   0.0% -14.0% -0.7% 12.5% 12.1% 11.2% 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, %   0.0% -425.9% 382.0% 289.3% 1,727.0% 487.8% 0.0% 0.0%   Gearing %   0.0% -693.8% -13,165.9% 544.6% 478.4% 371.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 2.1% 2.7% 3.0% 2.7% 4.2% 0.0% 0.0%   1000.0 Liquidity  2017 N/A 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Quick Ratio   0.0 0.4 0.4 0.2 0.6 0.6 0.0 0.0   Current Ratio   0.0 1.6 1.9 2.0 2.0 2.0 0.0 0.0   Cash and cash equivalent   0.0 0.0 54.3 85.2 174.8 228.1 0.0 0.0   1000.0 Capital use efficiency  2017 N/A 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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   0.0 245.8 389.0 608.8 576.9 607.2 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  2017 N/A 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 -201 203 283 27 60 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 -201 203 283 30 60 0 0   EBIT / employee   0 -211 176 255 -1 29 0 0   Net earnings / employee   0 -173 117 172 -21 -5 0 0