Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MANNA MULTI BYG 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% 1.5% 3.8%   Bankruptcy risk   1.9% 1.9% 1.8% 2.8% 1.8% 2.0% 13.7% 10.9%   Credit score (0-100)   72 72 72 58 71 67 16 22   Credit rating   A A A BBB A A BB BB   Credit limit (kDKK)   0.6 0.5 1.3 0.0 1.0 0.3 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   2,186 2,331 3,035 2,916 3,637 3,288 0.0 0.0   EBITDA   539 294 351 215 264 166 0.0 0.0   EBIT   474 231 204 35.7 81.7 4.2 0.0 0.0   Pre-tax profit (PTP)   470.7 226.2 278.0 42.8 139.0 69.5 0.0 0.0   Net earnings   366.6 175.5 233.9 37.3 122.2 68.7 0.0 0.0   Pre-tax profit without non-rec. items   471 226 278 42.8 139 69.5 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   252 746 599 664 553 391 0.0 0.0   Shareholders equity total   751 873 1,051 1,032 1,154 1,164 863 863   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   1,481 2,350 2,299 1,952 1,921 1,892 863 863   Net Debt   -695 -709 -547 -213 -308 -567 -863 -863     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   2,186 2,331 3,035 2,916 3,637 3,288 0.0 0.0   Gross profit growth   -5.8% 6.6% 30.2% -3.9% 24.7% -9.6% -100.0% 0.0%   Employees   5 5 5 0 0 6 0 0   Employee growth %   0.0% 0.0% 0.0% -100.0% 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)   1,481 2,350 2,299 1,952 1,921 1,892 863 863   Balance sheet change%   26.6% 58.7% -2.2% -15.1% -1.6% -1.5% -54.4% 0.0%   Added value   538.8 294.1 351.4 215.5 261.4 165.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   12 431 -294 -114 -295 -323 -391 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 (%)   21.7% 9.9% 6.7% 1.2% 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 %   35.7% 12.1% 12.2% 2.6% 7.5% 3.8% 0.0% 0.0%   ROI %   69.4% 25.6% 26.9% 5.0% 12.6% 6.0% 0.0% 0.0%   ROE %   61.7% 21.6% 24.3% 3.6% 11.2% 5.9% 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 %   50.7% 37.1% 45.7% 52.9% 60.1% 61.5% 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, %   -129.0% -241.0% -155.6% -98.9% -116.4% -342.6% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 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   1.8 1.1 1.3 1.4 1.7 1.7 0.0 0.0   Current Ratio   1.9 1.2 1.4 1.5 1.7 2.0 0.0 0.0   Cash and cash equivalent   695.2 708.7 546.9 213.2 307.9 567.0 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   578.3 226.9 433.9 381.3 522.7 674.2 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 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   108 59 70 0 0 28 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   108 59 70 0 0 28 0 0   EBIT / employee   95 46 41 0 0 1 0 0   Net earnings / employee   73 35 47 0 0 11 0 0