Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MDT 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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 2.2%   Bankruptcy risk   1.0% 1.2% 1.4% 1.0% 1.0% 0.5% 6.4% 4.6%   Credit score (0-100)   88 83 79 85 87 98 37 46   Credit rating   A A A A A AA BBB BBB   Credit limit (kDKK)   190.6 104.4 109.8 1,572.0 2,239.8 4,307.1 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   2,525 3,488 7,686 18,457 23,608 23,382 0.0 0.0   EBITDA   1,243 1,855 5,376 12,832 16,460 16,553 0.0 0.0   EBIT   532 1,585 5,125 12,504 16,070 15,993 0.0 0.0   Pre-tax profit (PTP)   500.0 1,572.7 5,113.0 12,393.9 16,095.7 16,271.4 0.0 0.0   Net earnings   344.3 1,194.2 3,979.4 9,665.9 12,550.3 12,686.5 0.0 0.0   Pre-tax profit without non-rec. items   500 1,573 5,113 12,394 16,096 16,271 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   803 763 966 1,241 945 2,581 0.0 0.0   Shareholders equity total   2,246 3,449 7,187 15,853 22,403 25,090 14,590 14,590   Interest-bearing liabilities   84.5 0.0 0.0 0.0 0.0 10,528 0.0 0.0   Balance sheet total (assets)   3,348 4,299 9,625 21,542 30,241 43,293 14,590 14,590   Net Debt   -601 -300 -570 -6,707 -11,227 -3,854 -14,577 -14,577     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   2,525 3,488 7,686 18,457 23,608 23,382 0.0 0.0   Gross profit growth   27.1% 38.1% 120.3% 140.1% 27.9% -1.0% -100.0% 0.0%   Employees   3 4 5 7 11 12 0 0   Employee growth %   0.0% 33.3% 25.0% 40.0% 57.1% 9.1% -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)   3,348 4,299 9,625 21,542 30,241 43,293 14,590 14,590   Balance sheet change%   -6.8% 28.4% 123.9% 123.8% 40.4% 43.2% -66.3% 0.0%   Added value   1,243.2 1,854.9 5,376.2 12,831.8 16,397.9 16,552.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -721 -372 -93 -59 -692 1,071 -2,581 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 5.0 5.0 5.0 5.0 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 (%)   21.1% 45.4% 66.7% 67.7% 68.1% 68.4% 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 %   15.3% 41.7% 74.0% 80.7% 62.5% 45.4% 0.0% 0.0%   ROI %   22.8% 54.0% 95.2% 108.1% 84.3% 57.4% 0.0% 0.0%   ROE %   16.7% 41.9% 74.8% 83.9% 65.6% 53.4% 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 %   67.1% 80.2% 74.7% 73.6% 74.1% 58.0% 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, %   -48.3% -16.2% -10.6% -52.3% -68.2% -23.3% 0.0% 0.0%   Gearing %   3.8% 0.0% 0.0% 0.0% 0.0% 42.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   18.7% 47.6% 0.0% 0.0% 0.0% 8.0% 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   1.4 3.1 3.0 3.2 3.4 2.1 0.0 0.0   Current Ratio   2.3 4.5 3.6 3.6 3.7 2.2 0.0 0.0   Cash and cash equivalent   685.4 299.7 569.6 6,707.4 11,227.0 14,381.8 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   1,353.5 2,686.3 5,948.7 14,306.7 21,001.6 22,100.0 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  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   414 464 1,075 1,833 1,491 1,379 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   414 464 1,075 1,833 1,496 1,379 0 0   EBIT / employee   177 396 1,025 1,786 1,461 1,333 0 0   Net earnings / employee   115 299 796 1,381 1,141 1,057 0 0