Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Mortensen Gruppen A/S - 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  2018 N/A 2019 N/A 2020 N/A 2021 N/A 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 4.2% 4.2%   Bankruptcy risk   0.0% 0.0% 0.0% 0.0% 3.9% 0.7% 4.6% 4.5%   Credit score (0-100)   0 0 0 0 50 92 46 47   Credit rating   N/A N/A N/A N/A BBB AA BBB BBB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 0.0 12,522.0 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 N/A 2019 N/A 2020 N/A 2021 N/A 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   0.0 0.0 0.0 0.0 2,293 101,270 0.0 0.0   EBITDA   0.0 0.0 0.0 0.0 -2,707 94,651 0.0 0.0   EBIT   0.0 0.0 0.0 0.0 -3,968 91,628 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 0.0 0.0 -4,702.1 84,483.7 0.0 0.0   Net earnings   0.0 0.0 0.0 0.0 -3,784.3 66,817.9 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 0.0 0.0 -4,702 84,484 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 N/A 2019 N/A 2020 N/A 2021 N/A 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Tangible assets total   0.0 0.0 0.0 0.0 113,963 261,621 0.0 0.0   Shareholders equity total   0.0 0.0 0.0 0.0 6,932 73,946 72,784 72,784   Interest-bearing liabilities   0.0 0.0 0.0 0.0 112,647 237,105 0.0 0.0   Balance sheet total (assets)   0.0 0.0 0.0 0.0 132,765 371,464 72,784 72,784   Net Debt   0.0 0.0 0.0 0.0 112,461 220,569 -70,145 -70,145     See the entire balance sheet 1000.0 Volume  2018 N/A 2019 N/A 2020 N/A 2021 N/A 2022 2022/9 2023 2023/9 2024e N/A 2025e 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 0.0 0.0 2,293 101,270 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 0.0% 0.0% 4,316.7% -100.0% 0.0%   Employees   0 0 0 0 1 6 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 500.0% -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)   0 0 0 0 132,765 371,464 72,784 72,784   Balance sheet change%   0.0% 0.0% 0.0% 0.0% 0.0% 179.8% -80.4% 0.0%   Added value   0.0 0.0 0.0 0.0 -3,968.2 91,627.8 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 0 0 115,821 144,155 -261,621 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 0.0 0.0 -1.0 1.0 0.0 0.0   1000.0 Profitability  2018 N/A 2019 N/A 2020 N/A 2021 N/A 2022 2022/9 2023 2023/9 2024e N/A 2025e 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% 0.0% 0.0% -173.1% 90.5% 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% 0.0% -3.0% 36.4% 0.0% 0.0%   ROI %   0.0% 0.0% 0.0% 0.0% -3.0% 40.5% 0.0% 0.0%   ROE %   0.0% 0.0% 0.0% 0.0% -54.6% 165.6% 0.0% 0.0%   1000.0 Solidity  2018 N/A 2019 N/A 2020 N/A 2021 N/A 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Equity ratio %   0.0% 0.0% 0.0% 0.0% 5.2% 20.0% 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% 0.0% 0.0% -4,154.3% 233.0% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 1,625.1% 320.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 1.4% 4.1% 0.0% 0.0%   1000.0 Liquidity  2018 N/A 2019 N/A 2020 N/A 2021 N/A 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Quick Ratio   0.0 0.0 0.0 0.0 0.1 0.5 0.0 0.0   Current Ratio   0.0 0.0 0.0 0.0 0.1 0.5 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 185.7 16,535.6 0.0 0.0   1000.0 Capital use efficiency  2018 N/A 2019 N/A 2020 N/A 2021 N/A 2022 2022/9 2023 2023/9 2024e N/A 2025e 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 0.0 0.0 -100,430.2 -130,672.5 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  2018 N/A 2019 N/A 2020 N/A 2021 N/A 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 -3,968 15,271 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 -2,707 15,775 0 0   EBIT / employee   0 0 0 0 -3,968 15,271 0 0   Net earnings / employee   0 0 0 0 -3,784 11,136 0 0