Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MSMaler.dk 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 N/A 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% 6.4% 6.4%   Bankruptcy risk   0.0% 6.4% 2.5% 3.1% 2.5% 2.8% 8.1% 8.0%   Credit score (0-100)   0 38 62 55 62 58 30 31   Credit rating   N/A 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)  2018 N/A 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   0.0 3,683 4,198 3,951 4,054 4,166 0.0 0.0   EBITDA   0.0 118 706 133 242 57.9 0.0 0.0   EBIT   0.0 88.0 669 83.5 201 16.8 0.0 0.0   Pre-tax profit (PTP)   0.0 76.8 655.4 69.5 193.1 10.1 0.0 0.0   Net earnings   0.0 48.6 509.7 56.1 146.6 1.3 0.0 0.0   Pre-tax profit without non-rec. items   0.0 76.8 655 69.5 193 10.1 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 N/A 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 48.2 148 184 158 211 0.0 0.0   Shareholders equity total   0.0 417 926 632 779 780 740 740   Interest-bearing liabilities   0.0 0.0 0.0 0.8 13.1 47.1 0.0 0.0   Balance sheet total (assets)   0.0 1,243 1,915 1,559 1,355 1,669 740 740   Net Debt   0.0 -232 -854 -465 -326 -6.5 -712 -712     See the entire balance sheet 1000.0 Volume  2018 N/A 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   0.0 3,683 4,198 3,951 4,054 4,166 0.0 0.0   Gross profit growth   0.0% 0.0% 14.0% -5.9% 2.6% 2.7% -100.0% 0.0%   Employees   0 10 11 11 12 11 0 0   Employee growth %   0.0% 0.0% 10.0% 0.0% 9.1% -8.3% -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)   0 1,243 1,915 1,559 1,355 1,669 740 740   Balance sheet change%   0.0% 0.0% 54.1% -18.6% -13.1% 23.1% -55.6% 0.0%   Added value   0.0 118.3 706.2 132.5 250.4 57.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 104 49 -28 -81 -2 -211 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 2.0 3.0 4.0 5.0 0.0 0.0   1000.0 Profitability  2018 N/A 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 (%)   0.0% 2.4% 15.9% 2.1% 5.0% 0.4% 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% 7.1% 42.4% 4.8% 13.8% 1.1% 0.0% 0.0%   ROI %   0.0% 20.2% 97.1% 10.5% 27.7% 2.0% 0.0% 0.0%   ROE %   0.0% 11.7% 75.9% 7.2% 20.8% 0.2% 0.0% 0.0%   1000.0 Solidity  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   0.0% 33.5% 48.4% 40.6% 57.5% 46.8% 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, %   0.0% -195.8% -121.0% -350.9% -135.1% -11.2% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.1% 1.7% 6.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 3,743.2% 119.9% 22.2% 0.0% 0.0%   1000.0 Liquidity  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.0 1.3 1.7 1.4 2.0 1.5 0.0 0.0   Current Ratio   0.0 1.4 1.7 1.4 2.1 1.6 0.0 0.0   Cash and cash equivalent   0.0 231.7 854.4 465.8 339.6 53.5 0.0 0.0   1000.0 Capital use efficiency  2018 N/A 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   0.0 301.6 722.2 406.6 593.0 557.0 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 N/A 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 12 64 12 21 5 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 12 64 12 20 5 0 0   EBIT / employee   0 9 61 8 17 2 0 0   Net earnings / employee   0 5 46 5 12 0 0 0