Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

LANDINSPEKTØR MICHAEL THOMSEN 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  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   1.6% 1.6% 1.6% 1.6% 1.6% 1.6% 1.6% 1.6%   Bankruptcy risk   1.2% 1.4% 1.0% 2.1% 1.2% 1.6% 8.9% 8.7%   Credit score (0-100)   84 79 86 66 81 73 28 28   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   64.6 17.1 180.9 0.3 146.7 11.9 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   2,056 1,762 2,606 2,338 4,321 3,137 0.0 0.0   EBITDA   733 444 752 488 1,822 787 0.0 0.0   EBIT   724 431 744 482 1,819 636 0.0 0.0   Pre-tax profit (PTP)   722.9 428.6 736.3 470.6 2,212.0 623.4 0.0 0.0   Net earnings   531.4 281.2 527.0 361.6 1,591.8 193.1 0.0 0.0   Pre-tax profit without non-rec. items   723 429 736 471 2,212 623 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   7.5 15.2 6.7 0.0 22.4 843 0.0 0.0   Shareholders equity total   1,468 1,641 2,057 2,306 3,783 3,859 3,612 3,612   Interest-bearing liabilities   0.0 0.0 0.0 0.0 10.7 17.3 0.0 0.0   Balance sheet total (assets)   2,209 2,298 3,046 5,400 5,220 5,177 3,612 3,612   Net Debt   -239 -910 -863 -2,190 -2,144 -1,408 -3,612 -3,612     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   2,056 1,762 2,606 2,338 4,321 3,137 0.0 0.0   Gross profit growth   74.7% -14.3% 47.9% -10.3% 84.8% -27.4% -100.0% 0.0%   Employees   1 1 1 1 1 1 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)   2,209 2,298 3,046 5,400 5,220 5,177 3,612 3,612   Balance sheet change%   37.0% 4.1% 32.5% 77.3% -3.3% -0.8% -30.2% 0.0%   Added value   732.7 443.5 752.3 488.2 1,826.0 787.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -17 -5 -17 -13 20 670 -843 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 (%)   35.2% 24.5% 28.5% 20.6% 42.1% 20.3% 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 %   38.1% 19.1% 27.8% 11.4% 41.7% 12.2% 0.0% 0.0%   ROI %   50.6% 25.2% 36.9% 20.2% 68.3% 15.6% 0.0% 0.0%   ROE %   42.3% 18.1% 28.5% 16.6% 52.3% 5.1% 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 %   66.4% 71.4% 67.5% 42.7% 72.5% 74.5% 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, %   -32.6% -205.1% -114.7% -448.6% -117.7% -178.9% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.3% 0.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   446.7% 0.0% 0.0% 0.0% 62.2% 91.9% 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   1.8 2.2 2.3 0.8 2.2 1.9 0.0 0.0   Current Ratio   1.8 2.2 2.3 0.8 2.2 1.9 0.0 0.0   Cash and cash equivalent   239.1 909.8 863.1 2,190.0 2,155.0 1,425.5 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   455.6 590.9 1,062.1 -524.1 1,519.4 906.9 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   733 444 752 488 1,826 787 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   733 444 752 488 1,822 787 0 0   EBIT / employee   724 431 744 482 1,819 636 0 0   Net earnings / employee   531 281 527 362 1,592 193 0 0