Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MØLLER & ROTHE 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  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Bankruptcy risk for industry   2.3% 2.3% 2.3% 2.3% 2.3% 2.3% 2.3% 2.3%   Bankruptcy risk   1.6% 1.8% 1.5% 1.5% 1.0% 1.1% 8.6% 8.6%   Credit score (0-100)   76 73 77 75 87 83 29 29   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   14.5 3.2 34.4 55.1 1,114.7 737.6 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   9,649 7,635 9,765 15,383 14,551 15,650 0.0 0.0   EBITDA   2,683 242 3,075 7,401 6,503 5,136 0.0 0.0   EBIT   1,966 -414 2,524 6,916 5,974 4,626 0.0 0.0   Pre-tax profit (PTP)   1,761.7 434.4 1,409.1 6,991.1 5,701.0 5,077.5 0.0 0.0   Net earnings   1,360.7 330.0 1,090.9 5,440.9 4,449.1 3,939.8 0.0 0.0   Pre-tax profit without non-rec. items   1,762 434 1,409 6,991 5,701 5,077 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   1,839 1,586 1,403 1,288 2,098 1,724 0.0 0.0   Shareholders equity total   3,161 2,130 3,221 8,662 10,111 9,602 5,000 5,000   Interest-bearing liabilities   7,964 8,500 8,165 4,024 4,734 9,490 0.0 0.0   Balance sheet total (assets)   15,474 14,286 16,456 19,301 19,797 23,855 5,000 5,000   Net Debt   904 1,007 -212 -4,410 -5,811 -3,982 -5,000 -5,000     See the entire balance sheet 1000.0 Volume  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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   9,649 7,635 9,765 15,383 14,551 15,650 0.0 0.0   Gross profit growth   -18.7% -20.9% 27.9% 57.5% -5.4% 7.6% -100.0% 0.0%   Employees   0 13 13 13 13 13 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 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)   15,474 14,286 16,456 19,301 19,797 23,855 5,000 5,000   Balance sheet change%   -10.4% -7.7% 15.2% 17.3% 2.6% 20.5% -79.0% 0.0%   Added value   2,682.7 241.8 3,075.1 7,400.9 6,459.3 5,136.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -1,345 -909 -734 -600 282 -885 -1,724 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 -1.0 1.0 2.0 3.0 4.0 0.0 0.0   1000.0 Profitability  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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 (%)   20.4% -5.4% 25.9% 45.0% 41.1% 29.6% 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 %   12.6% 4.7% 16.5% 40.5% 30.7% 25.2% 0.0% 0.0%   ROI %   18.0% 6.2% 21.8% 57.7% 43.0% 32.1% 0.0% 0.0%   ROE %   31.8% 12.5% 40.8% 91.6% 47.4% 40.0% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   20.9% 16.0% 20.5% 48.1% 53.8% 42.9% 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, %   33.7% 416.5% -6.9% -59.6% -89.4% -77.5% 0.0% 0.0%   Gearing %   252.0% 399.1% 253.5% 46.5% 46.8% 98.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.3% 3.2% 13.5% 4.1% 6.8% 6.0% 0.0% 0.0%   1000.0 Liquidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.9 0.9 1.0 1.5 1.6 1.4 0.0 0.0   Current Ratio   1.1 1.1 1.2 1.7 1.8 1.6 0.0 0.0   Cash and cash equivalent   7,059.9 7,493.0 8,376.7 8,433.7 10,544.8 13,472.3 0.0 0.0   1000.0 Capital use efficiency  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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   -2,856.1 -4,278.6 -2,890.5 1,170.0 2,275.5 -2,154.5 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 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 19 237 569 497 395 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 19 237 569 500 395 0 0   EBIT / employee   0 -32 194 532 460 356 0 0   Net earnings / employee   0 25 84 419 342 303 0 0