Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

M.T. 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   0.6% 0.6% 0.6% 0.6% 0.6% 0.6% 0.6% 0.6%   Bankruptcy risk   1.2% 1.2% 1.6% 1.3% 1.4% 5.3% 8.0% 8.0%   Credit score (0-100)   84 84 75 78 77 41 31 31   Credit rating   A A A A A BBB BB BB   Credit limit (kDKK)   305.2 406.3 41.9 266.8 111.8 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   -14.9 -18.2 -363 -48.2 -31.0 -20.9 0.0 0.0   EBITDA   -14.9 -18.2 -363 -48.2 -31.0 -990 0.0 0.0   EBIT   -14.9 -18.2 -363 -48.2 -31.0 -990 0.0 0.0   Pre-tax profit (PTP)   1,809.6 2,326.3 1,004.8 5,616.8 686.9 142.9 0.0 0.0   Net earnings   1,793.0 2,353.6 936.1 5,681.0 577.1 -101.6 0.0 0.0   Pre-tax profit without non-rec. items   1,810 2,326 1,005 5,617 687 143 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   12,628 14,481 15,368 20,992 17,212 17,110 16,899 16,899   Interest-bearing liabilities   147 267 347 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   13,233 15,735 16,447 21,129 17,371 17,384 16,899 16,899   Net Debt   -2,927 -3,770 -4,967 -15,230 -11,498 -10,855 -16,899 -16,899     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   -14.9 -18.2 -363 -48.2 -31.0 -20.9 0.0 0.0   Gross profit growth   14.5% -22.4% -1,892.1% 86.7% 35.7% 32.5% 0.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   13,233 15,735 16,447 21,129 17,371 17,384 16,899 16,899   Balance sheet change%   10.4% 18.9% 4.5% 28.5% -17.8% 0.1% -2.8% 0.0%   Added value   -14.9 -18.2 -363.4 -48.2 -31.0 -989.8 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   -3.0 -4.0 -5.0 -5.0 -5.0 -5.0 0.0 0.0   1000.0 Profitability  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 (%)   100.0% 100.0% 100.0% 100.0% 100.0% 4,727.2% 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 %   14.5% 17.0% 9.0% 34.8% 3.8% 0.9% 0.0% 0.0%   ROI %   14.8% 17.9% 6.8% 35.6% 3.8% 0.9% 0.0% 0.0%   ROE %   14.7% 17.4% 6.3% 31.2% 3.0% -0.6% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   95.4% 92.0% 93.4% 99.4% 99.1% 98.4% 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, %   19,645.1% 20,662.4% 1,366.8% 31,569.5% 37,053.6% 1,096.7% 0.0% 0.0%   Gearing %   1.2% 1.8% 2.3% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   12.1% 66.7% 11.2% 530.4% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   10.2 6.6 20.6 139.1 107.0 63.5 0.0 0.0   Current Ratio   10.2 6.6 20.6 139.1 107.0 63.5 0.0 0.0   Cash and cash equivalent   3,074.5 4,036.8 5,314.8 15,230.4 11,498.1 10,855.1 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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)   336.8 275.1 13.8 104.0 161.7 239.7 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   2,586.3 4,149.8 6,331.1 13,620.2 9,350.5 9,762.5 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0