Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

M2-Group 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   9.5% 9.5% 9.5% 9.5% 9.5% 9.5% 9.5% 9.5%   Bankruptcy risk   11.4% 12.5% 9.6% 7.8% 4.8% 6.3% 18.1% 18.1%   Credit score (0-100)   22 19 24 30 44 37 8 8   Credit rating   BB BB BB BB BBB BBB B B   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)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   257 171 1,178 1,121 1,747 2,064 0.0 0.0   EBITDA   -51.6 -144 128 106 -10.9 55.1 0.0 0.0   EBIT   -51.6 -144 128 99.1 -38.4 -1.2 0.0 0.0   Pre-tax profit (PTP)   -58.9 -146.9 126.1 97.3 -39.3 -1.3 0.0 0.0   Net earnings   -42.8 -115.2 97.5 66.8 -32.5 -12.3 0.0 0.0   Pre-tax profit without non-rec. items   -58.9 -147 126 97.3 -39.3 -1.3 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   0.0 0.0 0.0 103 75.6 59.4 0.0 0.0   Shareholders equity total   190 74.7 172 239 207 194 -74.5 -74.5   Interest-bearing liabilities   0.0 61.1 0.0 10.6 3.5 25.1 74.5 74.5   Balance sheet total (assets)   362 293 581 494 651 620 0.0 0.0   Net Debt   -81.3 47.9 -182 -194 -150 -106 74.5 74.5     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   257 171 1,178 1,121 1,747 2,064 0.0 0.0   Gross profit growth   -44.8% -33.5% 589.1% -4.9% 55.9% 18.1% -100.0% 0.0%   Employees   2 4 3 4 7 8 0 0   Employee growth %   0.0% 100.0% -25.0% 33.3% 75.0% 14.3% -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)   362 293 581 494 651 620 0 0   Balance sheet change%   -17.5% -18.9% 98.0% -14.9% 31.7% -4.7% -100.0% 0.0%   Added value   -51.6 -143.7 127.9 106.0 -31.5 55.1 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 96 -55 -73 -59 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -1.0 -2.0 1.0 2.0 -1.0 -2.0 0.0 0.0   1000.0 Profitability  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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 (%)   -20.1% -84.1% 10.9% 8.8% -2.2% -0.1% 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 %   -12.9% -43.9% 29.3% 18.4% -6.7% 0.1% 0.0% 0.0%   ROI %   -24.4% -88.3% 83.0% 46.5% -16.5% 0.2% 0.0% 0.0%   ROE %   -20.2% -87.0% 79.0% 32.5% -14.6% -6.1% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   52.5% 25.5% 29.7% 48.4% 31.7% 31.3% -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, %   157.6% -33.3% -142.7% -182.7% 1,380.1% -192.5% 0.0% 0.0%   Gearing %   0.0% 81.7% 0.0% 4.4% 1.7% 12.9% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 10.3% 5.8% 34.7% 13.9% 11.7% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   2.1 1.3 1.4 1.6 1.3 1.3 0.0 0.0   Current Ratio   2.1 1.3 1.4 1.6 1.3 1.3 0.0 0.0   Cash and cash equivalent   81.3 13.1 182.5 204.3 153.3 131.1 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   189.9 74.7 172.3 140.5 131.0 137.8 -37.2 -37.2   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   -26 -36 43 27 -4 7 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -26 -36 43 27 -2 7 0 0   EBIT / employee   -26 -36 43 25 -5 -0 0 0   Net earnings / employee   -21 -29 33 17 -5 -2 0 0