Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MS Hjørring 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% 3.0% 3.0%   Bankruptcy risk   1.4% 1.7% 2.7% 2.3% 2.0% 1.6% 11.3% 11.0%   Credit score (0-100)   80 74 60 63 67 72 21 22   Credit rating   A A BBB BBB A A BB BB   Credit limit (kDKK)   24.2 2.4 0.0 0.0 0.2 3.9 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   2,293 2,236 2,771 3,173 3,029 2,569 0.0 0.0   EBITDA   738 555 895 1,516 1,291 1,123 0.0 0.0   EBIT   698 515 879 1,511 1,266 1,100 0.0 0.0   Pre-tax profit (PTP)   681.9 491.9 846.7 1,488.5 1,252.1 1,091.1 0.0 0.0   Net earnings   539.3 382.4 659.6 1,162.5 975.6 848.4 0.0 0.0   Pre-tax profit without non-rec. items   682 492 847 1,489 1,252 1,091 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   56.7 16.7 0.0 43.8 35.6 12.8 0.0 0.0   Shareholders equity total   1,704 1,487 1,746 1,909 1,134 1,583 658 658   Interest-bearing liabilities   0.0 0.0 2.7 2.7 3.7 2.7 0.0 0.0   Balance sheet total (assets)   3,224 2,619 3,533 3,233 3,251 2,914 658 658   Net Debt   -820 -382 -1,049 -491 -663 -468 -658 -658     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   2,293 2,236 2,771 3,173 3,029 2,569 0.0 0.0   Gross profit growth   -16.1% -2.5% 23.9% 14.5% -4.6% -15.2% -100.0% 0.0%   Employees   0 0 0 0 3 3 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)   3,224 2,619 3,533 3,233 3,251 2,914 658 658   Balance sheet change%   4.1% -18.8% 34.9% -8.5% 0.5% -10.3% -77.4% 0.0%   Added value   738.3 555.2 895.5 1,516.5 1,270.9 1,122.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -80 -80 -33 38 -34 -45 -13 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 (%)   30.4% 23.0% 31.7% 47.6% 41.8% 42.8% 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 %   22.1% 17.7% 28.6% 44.7% 39.0% 35.7% 0.0% 0.0%   ROI %   38.1% 32.3% 54.3% 82.6% 83.0% 80.8% 0.0% 0.0%   ROE %   29.4% 24.0% 40.8% 63.6% 64.1% 62.4% 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 %   59.7% 61.5% 52.4% 67.8% 39.2% 57.1% 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, %   -111.1% -68.7% -117.2% -32.4% -51.3% -41.6% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.2% 0.1% 0.3% 0.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 2,400.4% 843.6% 423.5% 295.9% 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   1.4 1.2 1.1 1.7 0.8 0.9 0.0 0.0   Current Ratio   2.1 2.3 2.0 2.4 1.5 2.2 0.0 0.0   Cash and cash equivalent   820.3 381.5 1,052.1 494.0 666.2 470.2 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   1,647.7 1,470.1 1,746.3 1,865.1 1,098.9 1,570.1 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 0 424 374 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 430 374 0 0   EBIT / employee   0 0 0 0 422 367 0 0   Net earnings / employee   0 0 0 0 325 283 0 0