Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MAS HOLDING AALBORG A/S 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% 6.4% 6.4%   Bankruptcy risk   1.4% 1.2% 1.2% 1.3% 1.2% 1.0% 9.2% 9.2%   Credit score (0-100)   81 83 82 80 82 85 27 27   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   66.2 157.8 226.6 154.0 211.3 449.0 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   290 290 259 195 222 224 0.0 0.0   EBITDA   290 290 259 195 222 224 0.0 0.0   EBIT   136 137 106 41.9 69.0 70.7 0.0 0.0   Pre-tax profit (PTP)   550.5 710.8 932.1 645.9 699.7 948.1 0.0 0.0   Net earnings   530.4 655.4 908.0 608.9 708.2 941.7 0.0 0.0   Pre-tax profit without non-rec. items   551 711 932 646 700 948 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   4,668 4,515 4,361 4,208 4,054 3,901 0.0 0.0   Shareholders equity total   6,821 7,002 7,435 7,570 7,329 7,322 3,893 3,893   Interest-bearing liabilities   383 503 976 1,465 1,573 911 0.0 0.0   Balance sheet total (assets)   7,912 8,056 8,913 9,535 9,429 8,931 3,893 3,893   Net Debt   -898 -987 -1,538 -2,019 -1,748 -1,920 -3,893 -3,893     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   290 290 259 195 222 224 0.0 0.0   Gross profit growth   4.0% 0.3% -10.7% -24.7% 13.9% 0.8% -100.0% 0.0%   Employees   1 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)   7,912 8,056 8,913 9,535 9,429 8,931 3,893 3,893   Balance sheet change%   -8.4% 1.8% 10.6% 7.0% -1.1% -5.3% -56.4% 0.0%   Added value   289.6 290.5 259.4 195.4 222.5 224.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -307 -307 -307 -307 -307 -307 -3,901 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 (%)   47.0% 47.2% 40.8% 21.5% 31.0% 31.5% 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 %   7.8% 9.0% 11.5% 7.1% 9.5% 10.4% 0.0% 0.0%   ROI %   8.5% 9.8% 12.3% 7.5% 10.0% 11.1% 0.0% 0.0%   ROE %   7.8% 9.5% 12.6% 8.1% 9.5% 12.9% 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 %   86.2% 86.9% 83.4% 79.4% 77.7% 82.0% 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, %   -310.1% -339.6% -592.9% -1,033.5% -785.7% -856.5% 0.0% 0.0%   Gearing %   5.6% 7.2% 13.1% 19.4% 21.5% 12.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   11.3% 2.2% 6.4% 1.0% 12.9% 0.4% 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 1.7 1.8 1.8 1.6 2.0 0.0 0.0   Current Ratio   1.4 1.7 1.8 1.8 1.6 2.0 0.0 0.0   Cash and cash equivalent   1,281.1 1,489.5 2,513.5 3,484.8 3,320.8 2,831.1 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   -584.4 -369.1 2.6 370.3 223.9 462.3 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   290 290 259 195 222 224 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   290 290 259 195 222 224 0 0   EBIT / employee   136 137 106 42 69 71 0 0   Net earnings / employee   530 655 908 609 708 942 0 0