Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Entreprenør Morten Kruse Pedersen ApS

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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

1000.0 Bankruptcy Risk  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   2.5% 3.4% 1.3% 1.4% 1.3% 1.0% 11.6% 12.0%   Credit score (0-100)   65 56 81 78 77 87 1 1   Credit rating   BBB BB BBB BBB BBB A B B   Credit limit (kDKK)   0.0 0.0 25.6 22.5 22.3 163.1 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   2,699 2,366 2,295 2,570 2,556 2,899 0.0 0.0   EBITDA   823 274 654 657 353 1,000 0.0 0.0   EBIT   750 140 522 487 143 781 0.0 0.0   Pre-tax profit (PTP)   708.0 130.0 487.6 460.2 282.2 773.9 0.0 0.0   Net earnings   550.9 99.9 372.7 353.0 249.7 601.5 0.0 0.0   Pre-tax profit without non-rec. items   708 130 488 460 282 774 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e N/A Tangible assets total   569 626 487 1,142 1,117 838 0.0 0.0   Shareholders equity total   601 701 1,073 1,319 1,458 1,459 809 809   Interest-bearing liabilities   296 235 172 407 385 470 0.0 0.0   Balance sheet total (assets)   1,491 1,399 1,702 2,528 2,279 2,986 809 809   Net Debt   94.4 159 -132 -341 385 -476 -809 -809     See the entire balance sheet 1000.0 Volume  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e 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   2,699 2,366 2,295 2,570 2,556 2,899 0.0 0.0   Gross profit growth   0.0% -12.3% -3.0% 12.0% -0.5% 13.4% -100.0% 0.0%   Employees   3 5 3 3 4 3 0 0   Employee growth %   0.0% 66.7% -40.0% 0.0% 33.3% -25.0% -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)   1,491 1,399 1,702 2,528 2,279 2,986 809 809   Balance sheet change%   0.0% -6.2% 21.7% 48.5% -9.8% 31.0% -72.9% 0.0%   Added value   749.7 139.9 522.0 486.9 142.8 780.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   496 -78 -270 485 -235 -498 -838 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 3.0 4.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e 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 (%)   27.8% 5.9% 22.7% 18.9% 5.6% 26.9% 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 %   50.3% 9.7% 31.9% 22.4% 12.7% 30.0% 0.0% 0.0%   ROI %   81.9% 14.9% 44.2% 31.1% 16.5% 40.7% 0.0% 0.0%   ROE %   91.7% 15.3% 42.0% 29.5% 18.0% 41.2% 0.0% 0.0%   1000.0 Solidity  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e N/A Equity ratio %   40.3% 50.1% 63.1% 52.2% 64.0% 48.9% 100.0% 50.0%   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, %   11.5% 57.8% -20.2% -51.9% 108.8% -47.6% 0.0% 0.0%   Gearing %   49.3% 33.5% 16.0% 30.9% 26.4% 32.2% 0.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   28.7% 3.7% 3.5% 5.0% 5.6% 3.6% 0.0% 0.0%   1000.0 Liquidity  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e N/A Quick Ratio   1.8 1.6 2.4 1.6 2.2 1.6 0.0 0.0   Current Ratio   1.8 1.6 2.4 1.6 2.2 1.6 0.0 0.0   Cash and cash equivalent   201.6 76.3 303.9 748.0 0.0 946.8 0.0 0.0   1000.0 Capital use efficiency  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e 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   423.5 275.6 704.8 542.3 622.2 796.6 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  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   250 28 174 162 36 260 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   274 55 218 219 88 333 0 0   EBIT / employee   250 28 174 162 36 260 0 0   Net earnings / employee   184 20 124 118 62 200 0 0