Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MOGE Holding ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... 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% 1.5%   Bankruptcy risk   2.0% 1.4% 1.0% 0.8% 4.1% 3.9% 8.4% 8.4%   Credit score (0-100)   70 79 87 91 49 49 29 29   Credit rating   A A A AA BBB BBB BB BB   Credit limit (kDKK)   0.6 34.4 401.7 622.5 0.0 0.0 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   0 781 908 669 929 0 0 0   Gross profit   -7.9 773 898 660 860 -22.2 0.0 0.0   EBITDA   -7.9 773 898 660 860 -122 0.0 0.0   EBIT   -7.9 773 898 660 860 -122 0.0 0.0   Pre-tax profit (PTP)   657.4 772.7 896.7 654.4 887.9 356.9 0.0 0.0   Net earnings   659.1 774.4 899.1 657.6 887.9 285.9 0.0 0.0   Pre-tax profit without non-rec. items   657 773 897 654 888 357 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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   4,755 5,422 6,210 6,755 7,528 7,696 7,524 7,524   Interest-bearing liabilities   0.0 0.0 0.0 194 0.0 0.0 0.0 0.0   Balance sheet total (assets)   4,844 5,609 6,412 7,117 7,537 7,776 7,524 7,524   Net Debt   0.0 -92.0 -179 -69.3 -4,878 -5,664 -7,524 -7,524     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   0 781 908 669 929 0 0 0   Net sales growth   0.0% 0.0% 16.3% -26.3% 38.8% -100.0% 0.0% 0.0%   Gross profit   -7.9 773 898 660 860 -22.2 0.0 0.0   Gross profit growth   17.1% 0.0% 16.2% -26.5% 30.3% 0.0% 0.0% 0.0%   Employees   0 0 0 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)   4,844 5,609 6,412 7,117 7,537 7,776 7,524 7,524   Balance sheet change%   13.9% 15.8% 14.3% 11.0% 5.9% 3.2% -3.2% 0.0%   Added value   -7.9 772.7 897.6 659.7 859.8 -122.2 0.0 0.0   Added value %   0.0% 99.0% 98.9% 98.6% 92.5% 0.0% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 0   Net sales trend   0.0 0.0 1.0 -1.0 1.0 -1.0 0.0 0.0   EBIT trend   -2.0 1.0 2.0 3.0 4.0 -1.0 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% 99.0% 98.9% 98.6% 92.5% 0.0% 0.0% 0.0%   EBIT %   0.0% 99.0% 98.9% 98.6% 92.5% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   100.0% 100.0% 100.0% 100.0% 100.0% 549.8% 0.0% 0.0%   Net Earnings %   0.0% 99.2% 99.1% 98.2% 95.5% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 99.2% 99.1% 98.2% 95.5% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 99.0% 98.8% 97.8% 95.5% 0.0% 0.0% 0.0%   ROA %   14.5% 14.8% 14.9% 9.8% 12.8% 4.7% 0.0% 0.0%   ROI %   14.7% 15.2% 15.4% 10.0% 12.9% 4.7% 0.0% 0.0%   ROE %   14.7% 15.2% 15.5% 10.1% 12.4% 3.8% 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 %   98.2% 96.7% 96.9% 94.9% 99.9% 99.0% 100.0% 100.0%   Relative indebtedness %   0.0% 23.9% 22.2% 54.2% 0.9% 0.0% 0.0% 0.0%   Relative net indebtedness %   0.0% 12.1% 2.5% 14.8% -523.9% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   0.0% -11.9% -20.0% -10.5% -567.3% 4,633.9% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 2.9% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 5.4% 48.4% 0.0% 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   1.3 1.6 1.9 1.2 914.3 98.1 0.0 0.0   Current Ratio   1.3 1.6 1.9 1.2 914.3 98.1 0.0 0.0   Cash and cash equivalent   0.0 92.0 179.3 263.3 4,877.5 5,664.2 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)   324.4 314.1 253.6 263.4 36.7 114.9 0.0 0.0   Current assets / Net sales %   0.0% 37.9% 43.1% 63.9% 810.9% 0.0% 0.0% 0.0%   Net working capital   23.4 109.0 189.8 65.0 2,726.2 2,045.8 0.0 0.0   Net working capital %   0.0% 14.0% 20.9% 9.7% 293.3% 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 0 669 929 0 0 0   Added value / employee   0 0 0 660 860 -122 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 660 860 -122 0 0   EBIT / employee   0 0 0 660 860 -122 0 0   Net earnings / employee   0 0 0 658 888 286 0 0