Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MKCB ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading... Loading... Loading... Loading...

1000.0 Bankruptcy Risk  2016 N/A 2017 N/A 2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 2.9% 2.9%   Bankruptcy risk   0.0% 0.0% 0.0% 18.3% 10.9% 26.1% 15.9% 15.9%   Credit score (0-100)   0 0 0 8 22 2 11 11   Credit rating   N/A N/A N/A B BB B BB BB   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)  2016 N/A 2017 N/A 2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Net sales   0 0 0   2         Gross profit   0.0 0.0 0.0 -36.7 -2.5 -3.1 0.0 0.0   EBITDA   0.0 0.0 0.0 -41.4 -2.5 -3.1 0.0 0.0   EBIT   0.0 0.0 0.0 -41.4 -2.5 -3.1 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 0.0 -41.5 -2.5 -3.1 0.0 0.0   Net earnings   0.0 0.0 0.0 -41.5 -2.5 -3.1 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 0.0 -41.5 -2.5 -3.1 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2016 N/A 2017 N/A 2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   0.0 0.0 0.0 8.5 5.9 2.8 -47.2 -47.2   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 47.2 47.2   Balance sheet total (assets)   0.0 0.0 0.0 426 413 2.8 0.0 0.0   Net Debt   0.0 0.0 0.0 -11.5 -5.4 -2.8 47.2 47.2     See the entire balance sheet 1000.0 Volume  2016 N/A 2017 N/A 2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Net sales   0 0 0 1 2 0 0 0   Net sales growth   0.0% 0.0% 0.0% 0.0% 152.4% -80.9% 0.0% 0.0%   Gross profit   0.0 0.0 0.0 -36.7 -2.5 -3.1 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 0.0% 93.2% -22.1% 0.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 -4.7 0.0 0.0 0.0 0.0   Balance sheet total (assets)   0 0 0 426 413 3 0 0   Balance sheet change%   0.0% 0.0% 0.0% 0.0% -3.0% -99.3% -100.0% 0.0%   Added value   0.0 0.0 0.0 -36.7 -2.5 -3.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% -4,097.0% -110.6% -707.9% 0.0% 0.0%   Investments   0 0 0 408 0 -408 0 0   Net sales trend   0.0 0.0 0.0 0.0 1.0 -1.0 0.0 0.0   EBIT trend   0.0 0.0 0.0 -1.0 -2.0 -3.0 0.0 0.0   1000.0 Profitability  2016 N/A 2017 N/A 2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A EBITDA %   0.0% 0.0% 0.0% -4,626.7% -110.6% -707.9% 0.0% 0.0%   EBIT %   0.0% 0.0% 0.0% -4,626.7% -110.6% -707.9% 0.0% 0.0%   EBIT to gross profit (%)   0.0% 0.0% 0.0% 112.9% 100.0% 100.0% 0.0% 0.0%   Net Earnings %   0.0% 0.0% 0.0% -4,642.0% -112.7% -714.6% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 0.0% 0.0% -4,642.0% -112.7% -714.6% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 0.0% 0.0% -4,642.0% -112.7% -714.6% 0.0% 0.0%   ROA %   0.0% 0.0% 0.0% -9.7% -0.6% -1.5% 0.0% 0.0%   ROI %   0.0% 0.0% 0.0% -489.8% -34.8% -69.9% 0.0% 0.0%   ROE %   0.0% 0.0% 0.0% -491.4% -35.5% -70.5% 0.0% 0.0%   1000.0 Solidity  2016 N/A 2017 N/A 2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Equity ratio %   0.0% 0.0% 0.0% 2.0% 1.4% 100.0% -100.0% -100.0%   Relative indebtedness %   0.0% 0.0% 0.0% 1,117.3% -4.2% 0.0% 10,945.2% 10,945.2%   Relative net indebtedness %   0.0% 0.0% 0.0% -166.8% -241.3% -655.7% 10,945.2% 10,945.2%   Net int. bear. debt to EBITDA, %   0.0% 0.0% 0.0% 27.8% 214.5% 92.6% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% -100.0% -100.0%   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  2016 N/A 2017 N/A 2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Quick Ratio   0.0 0.0 0.0 1.8 -61.8 0.0 0.0 0.0   Current Ratio   0.0 0.0 0.0 1.8 -61.8 0.0 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 11.5 5.4 2.8 0.0 0.0   1000.0 Capital use efficiency  2016 N/A 2017 N/A 2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Trade debtors turnover (days)   0.0 0.0 0.0 456.4 73.5 0.0 0.0 0.0   Trade creditors turnover (days)   0.0 0.0 0.0 97.2 0.0 0.0 0.0 0.0   Current assets / Net sales %   0.0% 0.0% 0.0% 2,061.9% 257.3% 655.7% 0.0% 0.0%   Net working capital   0.0 0.0 0.0 8.5 5.9 2.8 -23.6 -23.6   Net working capital %   0.0% 0.0% 0.0% 944.6% 261.4% 655.7% -5,472.6% -5,472.6%   1000.0 Employee efficiency  2016 N/A 2017 N/A 2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0