Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MULTIWOOD 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   2.3% 2.3% 2.3% 2.3% 2.3% 2.3% 2.3% 2.3%   Bankruptcy risk   1.1% 0.9% 0.8% 0.8% 0.9% 1.0% 9.2% 9.2%   Credit score (0-100)   86 89 90 91 88 86 27 27   Credit rating   A A AA AA A A BB BB   Credit limit (kDKK)   190.5 339.9 467.4 505.0 330.2 244.7 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   4,061 4,641 4,904 4,956 4,967 5,101 0.0 0.0   EBITDA   906 1,301 1,453 1,183 773 725 0.0 0.0   EBIT   453 894 1,082 866 509 316 0.0 0.0   Pre-tax profit (PTP)   469.6 825.5 1,093.4 901.1 591.7 328.3 0.0 0.0   Net earnings   354.5 636.8 843.3 693.6 425.6 248.4 0.0 0.0   Pre-tax profit without non-rec. items   470 825 1,093 901 592 328 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   1,487 1,786 1,732 1,818 1,605 2,178 0.0 0.0   Shareholders equity total   3,027 3,464 4,207 4,901 3,327 3,575 3,450 3,450   Interest-bearing liabilities   3,184 3,464 4,265 4,300 4,215 4,365 0.0 0.0   Balance sheet total (assets)   7,618 9,053 10,287 11,713 9,796 10,362 3,450 3,450   Net Debt   3,155 3,459 4,261 4,291 4,210 4,344 -3,450 -3,450     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   4,061 4,641 4,904 4,956 4,967 5,101 0.0 0.0   Gross profit growth   2.4% 14.3% 5.7% 1.1% 0.2% 2.7% -100.0% 0.0%   Employees   0 8 8 8 9 9 0 0   Employee growth %   -100.0% 0.0% 0.0% 0.0% 12.5% 0.0% -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)   7,618 9,053 10,287 11,713 9,796 10,362 3,450 3,450   Balance sheet change%   -33.3% 18.8% 13.6% 13.9% -16.4% 5.8% -66.7% 0.0%   Added value   905.5 1,301.3 1,452.6 1,182.8 825.6 725.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -703 -109 -424 -231 -477 165 -2,178 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 5.0 5.0 5.0 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 (%)   11.2% 19.3% 22.1% 17.5% 10.2% 6.2% 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 %   5.8% 11.8% 12.4% 9.1% 7.0% 5.2% 0.0% 0.0%   ROI %   6.2% 13.2% 13.8% 10.1% 8.1% 6.0% 0.0% 0.0%   ROE %   7.6% 19.6% 22.0% 15.2% 10.3% 7.2% 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 %   39.7% 38.3% 40.9% 41.8% 34.0% 34.5% 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, %   348.4% 265.9% 293.3% 362.8% 544.4% 599.2% 0.0% 0.0%   Gearing %   105.2% 100.0% 101.4% 87.7% 126.7% 122.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.5% 4.7% 2.7% 2.2% 3.7% 4.7% 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   1.1 1.2 1.4 1.3 1.2 1.1 0.0 0.0   Current Ratio   1.6 1.6 1.8 1.8 1.5 1.5 0.0 0.0   Cash and cash equivalent   29.4 4.2 3.8 9.1 4.8 21.4 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   2,286.5 2,600.1 3,737.8 4,242.6 2,749.1 2,775.0 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  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   0 163 182 148 92 81 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 163 182 148 86 81 0 0   EBIT / employee   0 112 135 108 57 35 0 0   Net earnings / employee   0 80 105 87 47 28 0 0