Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MILTON LOGISTIK 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  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 0.2%   Bankruptcy risk   0.5% 0.5% 22.5% 31.2% 34.7% 25.7% 11.6% 8.8%   Credit score (0-100)   99 99 5 1 0 2 2 2   Credit rating   AA AA B C C B BB BB   Credit limit (kDKK)   14,403.2 15,778.6 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)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   21,545 16,863 10,301 -150 -94.5 -41.0 0.0 0.0   EBITDA   17,919 16,863 10,301 -150 -94.5 -41.0 0.0 0.0   EBIT   8,334 16,863 -10,711 -150 -94.5 -41.0 0.0 0.0   Pre-tax profit (PTP)   1,430.3 14,904.4 -11,023.6 -625.6 -16.9 26.7 0.0 0.0   Net earnings   1,035.9 11,246.1 -7,585.1 -651.8 -568.5 20.8 0.0 0.0   Pre-tax profit without non-rec. items   1,430 14,904 -11,024 -626 -16.9 26.7 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Tangible assets total   425,760 300,000 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   138,537 149,783 4,527 3,875 3,307 3,327 2,927 2,927   Interest-bearing liabilities   259,887 125,757 11.1 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   426,723 301,421 24,347 4,048 3,415 3,446 2,927 2,927   Net Debt   259,033 125,757 9.9 -27.6 -14.2 -22.6 -2,927 -2,927     See the entire balance sheet 1000.0 Volume  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 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   21,545 16,863 10,301 -150 -94.5 -41.0 0.0 0.0   Gross profit growth   6.3% -21.7% -38.9% 0.0% 37.0% 56.6% 0.0% 0.0%   Employees   2 0 0 0 0 0 0 0   Employee growth %   0.0% -100.0% 0.0% 0.0% 0.0% 0.0% 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)   426,723 301,421 24,347 4,048 3,415 3,446 2,927 2,927   Balance sheet change%   -6.8% -29.4% -91.9% -83.4% -15.6% 0.9% -15.1% 0.0%   Added value   8,333.6 16,862.8 -10,711.4 -149.9 -94.5 -41.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -27,982 -125,760 -300,000 0 0 0 0 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 -1.0 -2.0 -3.0 -4.0 0.0 0.0   1000.0 Profitability  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 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 (%)   38.7% 100.0% -104.0% 100.0% 100.0% 100.0% 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 %   1.9% 4.6% -6.4% 2.0% -0.4% 0.8% 0.0% 0.0%   ROI %   2.0% 4.7% -6.9% 6.8% -0.5% 0.8% 0.0% 0.0%   ROE %   0.8% 7.8% -9.8% -15.5% -15.8% 0.6% 0.0% 0.0%   1000.0 Solidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Equity ratio %   32.5% 49.7% 18.6% 95.7% 96.8% 96.6% 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, %   1,445.6% 745.8% 0.1% 18.4% 15.1% 55.2% 0.0% 0.0%   Gearing %   187.6% 84.0% 0.2% 0.0% 0.0% 0.0% 0.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.6% 1.0% 0.9% 16,437.7% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Quick Ratio   0.0 0.0 1.2 23.4 31.5 29.0 0.0 0.0   Current Ratio   0.0 0.0 1.2 23.4 31.5 29.0 0.0 0.0   Cash and cash equivalent   854.5 0.0 1.3 27.6 14.2 22.6 0.0 0.0   1000.0 Capital use efficiency  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 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   -110,799.4 -33,451.8 4,526.8 3,875.0 3,306.5 3,327.3 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 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   4,167 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   8,960 0 0 0 0 0 0 0   EBIT / employee   4,167 0 0 0 0 0 0 0   Net earnings / employee   518 0 0 0 0 0 0 0