Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Møllebygger Petersen 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   5.0% 5.0% 5.0% 5.0% 5.0% 5.0% 5.0% 5.0%   Bankruptcy risk   5.3% 3.1% 3.4% 3.3% 2.0% 2.2% 10.9% 10.9%   Credit score (0-100)   43 56 53 55 67 67 22 22   Credit rating   BBB BBB BBB BBB A BBB BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 0.4 0.1 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   1,603 1,639 2,891 2,919 2,469 2,560 0.0 0.0   EBITDA   783 548 946 1,416 1,110 791 0.0 0.0   EBIT   771 533 926 1,366 999 607 0.0 0.0   Pre-tax profit (PTP)   770.0 523.8 922.6 1,372.5 1,008.1 608.8 0.0 0.0   Net earnings   599.2 407.9 714.0 1,070.8 785.0 474.5 0.0 0.0   Pre-tax profit without non-rec. items   770 524 923 1,372 1,008 609 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   0.0 0.0 57.5 130 569 899 0.0 0.0   Shareholders equity total   699 1,107 1,321 1,892 1,677 1,551 951 951   Interest-bearing liabilities   245 110 0.0 43.4 238 117 0.0 0.0   Balance sheet total (assets)   1,278 1,761 2,123 3,135 2,871 2,557 951 951   Net Debt   -426 -1,065 -842 -1,653 -1,011 -1,371 -951 -951     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   1,603 1,639 2,891 2,919 2,469 2,560 0.0 0.0   Gross profit growth   0.0% 2.3% 76.4% 1.0% -15.4% 3.7% -100.0% 0.0%   Employees   1 2 4 3 2 3 0 0   Employee growth %   0.0% 100.0% 100.0% -25.0% -33.3% 50.0% -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)   1,278 1,761 2,123 3,135 2,871 2,557 951 951   Balance sheet change%   0.0% 37.9% 20.5% 47.7% -8.4% -10.9% -62.8% 0.0%   Added value   782.7 548.1 946.1 1,415.6 1,048.6 791.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   53 -30 22 8 313 142 -899 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 3.0 4.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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 (%)   48.1% 32.5% 32.0% 46.8% 40.4% 23.7% 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 %   60.4% 35.7% 48.3% 52.7% 34.0% 22.7% 0.0% 0.0%   ROI %   81.7% 50.3% 73.9% 85.1% 52.9% 34.1% 0.0% 0.0%   ROE %   85.7% 45.2% 58.8% 66.7% 44.0% 29.4% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   54.7% 62.9% 62.6% 68.2% 58.6% 71.8% 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, %   -54.4% -194.2% -89.0% -116.8% -91.2% -173.3% 0.0% 0.0%   Gearing %   35.0% 9.9% 0.0% 2.3% 14.2% 7.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.2% 10.9% 28.8% 60.7% 8.7% 4.2% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   2.1 2.6 2.6 3.4 2.0 2.8 0.0 0.0   Current Ratio   2.1 2.6 2.5 2.4 1.9 1.7 0.0 0.0   Cash and cash equivalent   670.7 1,174.6 842.2 1,696.8 1,249.2 1,488.8 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   635.4 1,058.3 1,230.1 1,742.7 1,110.5 675.8 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   783 274 237 472 524 264 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   783 274 237 472 555 264 0 0   EBIT / employee   771 267 231 455 499 202 0 0   Net earnings / employee   599 204 178 357 393 158 0 0