Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Mont Fort Advisory 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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 0.8% 0.8%   Bankruptcy risk   16.3% 13.6% 21.6% 11.4% 6.1% 7.7% 18.0% 17.8%   Credit score (0-100)   12 17 4 20 38 31 8 9   Credit rating   BB BB B BB BBB BB B B   Credit limit (kDKK)   0.0 0.0 0.0 0.0 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 0 0 0 0 0 0 0   Gross profit   56.0 88.1 159 165 187 88.3 0.0 0.0   EBITDA   -21.6 88.1 159 154 187 88.3 0.0 0.0   EBIT   -21.6 88.1 159 154 187 88.3 0.0 0.0   Pre-tax profit (PTP)   -22.2 84.3 -11.8 154.3 197.8 102.3 0.0 0.0   Net earnings   -34.3 59.9 -11.4 103.7 154.1 78.4 0.0 0.0   Pre-tax profit without non-rec. items   -22.2 84.3 -11.8 154 198 102 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   116 176 164 268 372 350 100 100   Interest-bearing liabilities   0.0 0.0 2.0 2.0 2.0 2.0 0.0 0.0   Balance sheet total (assets)   416 460 287 320 477 427 100 100   Net Debt   -67.7 -42.7 -52.1 -114 -234 -214 -100 -100     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   56.0 88.1 159 165 187 88.3 0.0 0.0   Gross profit growth   -95.9% 57.4% 80.1% 3.8% 13.5% -52.7% -100.0% 0.0%   Employees   1 0 1 1 1 1 0 0   Employee growth %   0.0% -100.0% 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)   416 460 287 320 477 427 100 100   Balance sheet change%   -67.4% 10.5% -37.6% 11.6% 48.9% -10.4% -76.5% 0.0%   Added value   -21.6 88.1 158.7 154.2 186.9 88.3 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 0 0 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -1.0 1.0 2.0 3.0 4.0 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 (%)   -38.6% 100.0% 100.0% 93.6% 100.0% 100.0% 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 %   -1.0% 23.1% 46.4% 53.4% 50.1% 22.6% 0.0% 0.0%   ROI %   -1.9% 69.4% 101.3% 74.3% 62.0% 28.2% 0.0% 0.0%   ROE %   -7.9% 41.1% -6.7% 48.0% 48.1% 21.7% 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 %   27.8% 38.2% 57.3% 83.7% 78.0% 82.0% 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, %   313.8% -48.5% -32.8% -73.8% -124.9% -241.9% 0.0% 0.0%   Gearing %   0.0% 0.0% 1.2% 0.7% 0.5% 0.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 18,471.5% 390.4% 94.0% 3.0% 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 1.6 2.3 6.1 4.5 5.5 0.0 0.0   Current Ratio   1.4 1.6 2.3 6.1 4.5 5.5 0.0 0.0   Cash and cash equivalent   67.7 42.7 54.1 115.9 235.5 215.7 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   115.8 175.7 164.3 268.0 372.0 350.4 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   -22 0 159 154 187 88 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -22 0 159 154 187 88 0 0   EBIT / employee   -22 0 159 154 187 88 0 0   Net earnings / employee   -34 0 -11 104 154 78 0 0