Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MEN HOLDING 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  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   0.7% 0.6% 0.7% 0.6% 0.6% 1.1% 7.1% 6.9%   Credit score (0-100)   96 97 94 96 95 67 34 35   Credit rating   AA AA AA AA AA A BBB BBB   Credit limit (kDKK)   6,239.9 6,808.0 6,217.5 5,710.5 6,705.5 6,401.8 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   764 829 902 1,245 543 501 0.0 0.0   EBITDA   583 624 724 1,023 326 274 0.0 0.0   EBIT   293 333 434 733 36.0 -15.9 0.0 0.0   Pre-tax profit (PTP)   5,020.9 8,660.7 12,582.2 3,217.2 8,407.6 51,617.5 0.0 0.0   Net earnings   4,947.8 8,014.5 11,304.6 3,810.2 7,484.0 49,489.3 0.0 0.0   Pre-tax profit without non-rec. items   5,021 8,661 12,582 3,217 8,408 51,618 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Tangible assets total   17,332 17,042 16,752 16,462 16,172 15,882 0.0 0.0   Shareholders equity total   57,992 62,487 65,762 59,430 66,601 115,969 115,844 115,844   Interest-bearing liabilities   178 53.3 1,826 1,803 567 676 0.0 0.0   Balance sheet total (assets)   58,578 63,486 69,162 61,615 67,591 118,836 115,844 115,844   Net Debt   -26,058 -30,463 -17,484 -23,668 -34,977 -100,644 -115,844 -115,844     See the entire balance sheet 1000.0 Volume  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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   764 829 902 1,245 543 501 0.0 0.0   Gross profit growth   -13.7% 8.4% 8.8% 38.0% -56.4% -7.7% -100.0% 0.0%   Employees   1 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)   58,578 63,486 69,162 61,615 67,591 118,836 115,844 115,844   Balance sheet change%   7.3% 8.4% 8.9% -10.9% 9.7% 75.8% -2.5% 0.0%   Added value   583.0 623.5 723.9 1,023.5 326.1 274.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -580 -580 -580 -580 -580 -580 -15,882 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   5.0 5.0 5.0 5.0 5.0 -1.0 0.0 0.0   1000.0 Profitability  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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 (%)   38.3% 40.2% 48.1% 58.9% 6.6% -3.2% 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 %   10.0% 14.9% 19.1% 15.3% 15.5% 57.1% 0.0% 0.0%   ROI %   10.1% 15.0% 19.4% 15.4% 15.5% 57.8% 0.0% 0.0%   ROE %   8.9% 13.3% 17.6% 6.1% 11.9% 54.2% 0.0% 0.0%   1000.0 Solidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Equity ratio %   99.0% 98.4% 95.1% 96.5% 98.5% 97.6% 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, %   -4,469.5% -4,885.6% -2,415.3% -2,312.5% -10,726.2% -36,714.7% 0.0% 0.0%   Gearing %   0.3% 0.1% 2.8% 3.0% 0.9% 0.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   425.7% 361.1% 9.7% 373.3% 133.3% 262.1% 0.0% 0.0%   1000.0 Liquidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Quick Ratio   132.1 51.4 21.0 19.4 68.3 141.0 0.0 0.0   Current Ratio   132.1 51.4 21.0 19.4 68.3 141.0 0.0 0.0   Cash and cash equivalent   26,235.8 30,516.3 19,310.6 25,471.5 35,544.1 101,320.6 0.0 0.0   1000.0 Capital use efficiency  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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   21,145.1 20,664.5 20,023.5 9,468.0 16,092.3 41,484.2 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  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   583 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   583 0 0 0 0 0 0 0   EBIT / employee   293 0 0 0 0 0 0 0   Net earnings / employee   4,948 0 0 0 0 0 0 0