Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MONA OG THORKILD HOLDING ApS - Group Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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

1000.0 Bankruptcy Risk  2010 N/A 2011 N/A 2012 N/A 2013 N/A 2014 N/A 2015 2015/12 2016e N/A 2017e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   0.0% 0.0% 0.0% 0.0% 0.0% 1.1% 8.4% 8.4%   Credit score (0-100)   0 0 0 0 0 84 32 31   Credit rating   N/A N/A N/A N/A N/A A BB BB   Credit limit (kDKK)   0.0 0.0 1,082.5 2,591.2 3,039.0 3,908.1 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2010 N/A 2011 N/A 2012 N/A 2013 N/A 2014 N/A 2015 2015/12 2016e N/A 2017e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   0.0 0.0 35.4 40,387 47,164 48,933 0.0 0.0   EBITDA   0.0 0.0 16.5 20,593 25,836 27,025 0.0 0.0   EBIT   0.0 0.0 9.4 13,250 17,856 18,195 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 7.6 11,385.0 15,417.0 4,627.0 0.0 0.0   Net earnings   0.0 0.0 5.7 9,896.0 11,920.0 931.0 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 7.6 11,385 15,417 15,907 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2010 N/A 2011 N/A 2012 N/A 2013 N/A 2014 N/A 2015 2015/12 2016e N/A 2017e N/A Tangible assets total   0.0 0.0 147,120 159,134 181,483 185,569 0.0 0.0   Shareholders equity total   0.0 0.0 9,820 10,377 11,349 83,392 12,202 12,202   Interest-bearing liabilities   0.0 0.0 66,317 61,846 77,189 66,888 0.0 0.0   Balance sheet total (assets)   0.0 0.0 156,034 170,093 190,708 193,561 12,202 12,202   Net Debt   0.0 0.0 63,100 57,832 72,879 63,423 -12,202 -12,202     See the entire balance sheet 1000.0 Volume  2010 N/A 2011 N/A 2012 N/A 2013 N/A 2014 N/A 2015 2015/12 2016e N/A 2017e 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 0.0 35.4 40,387 47,164 48,933 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 113,858.8% 16.8% 3.8% -100.0% 0.0%   Employees   0 0 0 0 85,000 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% -100.0% 0.0% 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 0 156,034 170,093 190,708 193,561 12,202 12,202   Balance sheet change%   0.0% 0.0% 0.0% 9.0% 12.1% 1.5% -93.7% 0.0%   Added value   0.0 0.0 16.5 20,593.0 25,199.0 27,025.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 147,422 4,362 14,369 -4,744 -185,569 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 0.0 1.0 2.0 3.0 4.0 0.0 0.0   1000.0 Profitability  2010 N/A 2011 N/A 2012 N/A 2013 N/A 2014 N/A 2015 2015/12 2016e N/A 2017e 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% 0.0% 26.5% 32.8% 37.9% 37.2% 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% 0.0% 0.0% 8.3% 10.0% 9.6% 0.0% 0.0%   ROI %   0.0% 0.0% 0.0% 10.0% 12.0% 11.3% 0.0% 0.0%   ROE %   0.0% 0.0% -0.0% -24.6% -25.9% -5.3% 0.0% 0.0%   1000.0 Solidity  2010 N/A 2011 N/A 2012 N/A 2013 N/A 2014 N/A 2015 2015/12 2016e N/A 2017e N/A Equity ratio %   0.0% 0.0% 9.4% 9.5% 9.2% 44.9% 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% 0.0% 383,260.4% 280.8% 282.1% 234.7% 0.0% 0.0%   Gearing %   0.0% 0.0% 675.3% 596.0% 680.1% 80.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 3.4% 3.6% 3.4% 0.0% 0.0%   1000.0 Liquidity  2010 N/A 2011 N/A 2012 N/A 2013 N/A 2014 N/A 2015 2015/12 2016e N/A 2017e N/A Quick Ratio   0.0 0.0 0.3 0.3 0.2 0.2 0.0 0.0   Current Ratio   0.0 0.0 0.3 0.3 0.2 0.2 0.0 0.0   Cash and cash equivalent   0.0 0.0 3,217.0 4,014.0 4,310.0 3,465.0 0.0 0.0   1000.0 Capital use efficiency  2010 N/A 2011 N/A 2012 N/A 2013 N/A 2014 N/A 2015 2015/12 2016e N/A 2017e 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 0.0 -23,173.0 -29,511.0 -48,270.0 -41,757.0 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  2010 N/A 2011 N/A 2012 N/A 2013 N/A 2014 N/A 2015 2015/12 2016e N/A 2017e 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