Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MHZ Service 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% 6.0% 6.0%   Bankruptcy risk   10.5% 10.7% 14.9% 10.8% 8.2% 9.8% 16.8% 16.4%   Credit score (0-100)   24 24 14 21 29 24 10 11   Credit rating   BB BB BB BB BB BB 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 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   501 789 249 396 553 529 0.0 0.0   EBITDA   14.9 -13.7 -135 -154 1.1 2.4 0.0 0.0   EBIT   14.9 -13.7 -135 -154 -101 -74.5 0.0 0.0   Pre-tax profit (PTP)   14.9 -13.8 13.5 111.4 57.0 -67.2 0.0 0.0   Net earnings   11.6 -13.8 12.5 86.2 43.0 -53.5 0.0 0.0   Pre-tax profit without non-rec. items   14.9 -13.8 13.5 111 57.0 -67.2 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   0.0 0.0 0.0 0.0 307 231 0.0 0.0   Shareholders equity total   11.6 -2.1 10.4 143 186 133 92.8 92.8   Interest-bearing liabilities   6.8 6.2 6.2 6.2 185 184 0.0 0.0   Balance sheet total (assets)   97.6 54.8 70.3 247 399 334 92.8 92.8   Net Debt   -75.8 -33.6 -49.1 -225 106 124 -92.8 -92.8     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   501 789 249 396 553 529 0.0 0.0   Gross profit growth   0.0% 57.6% -68.4% 59.1% 39.5% -4.5% -100.0% 0.0%   Employees   2 2 1 2 2 2 0 0   Employee growth %   0.0% 0.0% -50.0% 100.0% 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)   98 55 70 247 399 334 93 93   Balance sheet change%   0.0% -43.8% 28.3% 250.6% 62.0% -16.4% -72.2% 0.0%   Added value   14.9 -13.7 -134.6 -154.4 -101.4 2.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 0 205 -154 -231 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 -1.0 -2.0 -3.0 -4.0 -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 (%)   3.0% -1.7% -54.0% -38.9% -18.3% -14.1% 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 %   15.3% -17.8% 21.2% 71.0% 18.2% -18.3% 0.0% 0.0%   ROI %   80.9% -111.3% 118.3% 135.6% 22.6% -19.5% 0.0% 0.0%   ROE %   100.0% -41.5% 38.5% 112.2% 26.1% -33.5% 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 %   11.9% -3.8% 14.8% 58.1% 46.6% 39.8% 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, %   -507.6% 245.2% 36.5% 146.0% 9,555.4% 5,203.7% 0.0% 0.0%   Gearing %   58.4% -289.8% 59.5% 4.3% 99.1% 138.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 1.1% 0.0% 18.9% 1.8% 0.0% 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   1.0 0.7 0.9 2.2 0.4 0.4 0.0 0.0   Current Ratio   1.0 0.7 0.9 2.2 0.4 0.4 0.0 0.0   Cash and cash equivalent   82.6 39.8 55.3 231.6 78.3 59.7 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   -3.4 -17.1 -4.6 128.3 -134.9 -127.8 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   7 -7 -135 -77 -51 1 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   7 -7 -135 -77 1 1 0 0   EBIT / employee   7 -7 -135 -77 -51 -37 0 0   Net earnings / employee   6 -7 13 43 21 -27 0 0