Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Maskinstation Martin Børsting 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 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% 0.6% 0.6%   Bankruptcy risk   0.0% 0.8% 0.6% 0.6% 0.5% 0.5% 5.4% 5.4%   Credit score (0-100)   0 91 96 97 98 99 42 42   Credit rating   N/A A AA AA AA AAA BBB BBB   Credit limit (kDKK)   0.0 1,205.0 3,256.4 3,403.0 4,364.3 5,615.1 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 20,260 34,379 35,229 47,247 51,279 0.0 0.0   EBITDA   0.0 10,764 18,129 17,344 26,757 26,774 0.0 0.0   EBIT   0.0 2,203 6,969 5,673 10,608 11,815 0.0 0.0   Pre-tax profit (PTP)   0.0 917.4 5,777.8 4,553.1 9,204.3 8,153.9 0.0 0.0   Net earnings   0.0 967.3 4,655.3 3,535.4 7,146.0 7,012.5 0.0 0.0   Pre-tax profit without non-rec. items   0.0 917 5,778 4,553 9,204 8,154 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 75,945 85,669 103,426 113,021 125,074 0.0 0.0   Shareholders equity total   0.0 10,062 22,155 23,691 28,837 35,849 35,049 35,049   Interest-bearing liabilities   0.0 40,146 37,284 49,509 44,402 45,006 0.0 0.0   Balance sheet total (assets)   0.0 82,066 99,670 115,301 131,204 149,001 35,049 35,049   Net Debt   0.0 40,100 33,453 46,108 41,582 34,875 -34,832 -34,832     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 20,260 34,379 35,229 47,247 51,279 0.0 0.0   Gross profit growth   0.0% 0.0% 69.7% 2.5% 34.1% 8.5% -100.0% 0.0%   Employees   0 14 26 31 37 36 0 0   Employee growth %   0.0% 0.0% 85.7% 19.2% 19.4% -2.7% -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 82,066 99,670 115,301 131,204 149,001 35,049 35,049   Balance sheet change%   0.0% 0.0% 21.5% 15.7% 13.8% 13.6% -76.5% 0.0%   Added value   0.0 10,763.7 18,129.2 17,344.3 22,279.3 26,774.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 68,208 -1,583 5,938 -6,729 -3,043 -125,074 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% 10.9% 20.3% 16.1% 22.5% 23.0% 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% 2.7% 7.7% 5.3% 8.6% 8.4% 0.0% 0.0%   ROI %   0.0% 2.8% 8.2% 5.7% 9.4% 9.5% 0.0% 0.0%   ROE %   0.0% 9.6% 28.9% 15.4% 27.2% 21.7% 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% 12.3% 22.2% 20.5% 22.0% 24.1% 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, %   0.0% 372.5% 184.5% 265.8% 155.4% 130.3% 0.0% 0.0%   Gearing %   0.0% 399.0% 168.3% 209.0% 154.0% 125.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 6.6% 3.1% 2.6% 3.0% 8.2% 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 0.2 0.5 0.3 0.5 0.7 0.0 0.0   Current Ratio   0.0 0.2 0.5 0.4 0.6 0.7 0.0 0.0   Cash and cash equivalent   0.0 45.9 3,831.9 3,401.2 2,820.2 10,130.5 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 -16,781.6 -10,533.5 -16,913.8 -10,680.5 -9,472.2 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   0 769 697 559 602 744 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 769 697 559 723 744 0 0   EBIT / employee   0 157 268 183 287 328 0 0   Net earnings / employee   0 69 179 114 193 195 0 0