Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Morten Samuelsen 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 N/A 2019 N/A 2020 N/A 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% 1.3%   Bankruptcy risk   0.0% 0.0% 0.0% 15.5% 3.7% 3.2% 7.4% 6.2%   Credit score (0-100)   0 0 0 11 52 55 33 38   Credit rating   N/A N/A N/A BB BBB BBB BBB BBB   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 N/A 2019 N/A 2020 N/A 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   0.0 0.0 0.0 10,139 11,017 11,871 0.0 0.0   EBITDA   0.0 0.0 0.0 2,038 3,109 932 0.0 0.0   EBIT   0.0 0.0 0.0 1,638 2,709 478 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 0.0 -9,006.8 2,740.1 518.7 0.0 0.0   Net earnings   0.0 0.0 0.0 -7,033.7 2,135.8 403.1 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 0.0 -9,007 2,740 519 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 N/A 2019 N/A 2020 N/A 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 53.9 0.0 0.0   Shareholders equity total   0.0 0.0 0.0 -1,865 270 673 273 273   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 2,784 2,784   Balance sheet total (assets)   0.0 0.0 0.0 8,332 10,054 13,636 3,057 3,057   Net Debt   0.0 0.0 0.0 -1,378 -3,112 -3,243 2,784 2,784     See the entire balance sheet 1000.0 Volume  2018 N/A 2019 N/A 2020 N/A 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   0.0 0.0 0.0 10,139 11,017 11,871 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 0.0% 8.7% 7.8% -100.0% 0.0%   Employees   0 0 0 0 16 22 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 37.5% -100.0% 0.0%   Employee expenses   0.0 0.0 0.0 -8,101.1 0.0 0.0 0.0 0.0   Balance sheet total (assets)   0 0 0 8,332 10,054 13,636 3,057 3,057   Balance sheet change%   0.0% 0.0% 0.0% 0.0% 20.7% 35.6% -77.6% 0.0%   Added value   0.0 0.0 0.0 10,138.8 3,108.6 932.5 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 3,200 -800 -544 -54 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 0.0 0.0 1.0 2.0 3.0 0.0 0.0   1000.0 Profitability  2018 N/A 2019 N/A 2020 N/A 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 (%)   0.0% 0.0% 0.0% 16.2% 24.6% 4.0% 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 %   0.0% 0.0% 0.0% 16.1% 27.5% 4.5% 0.0% 0.0%   ROI %   0.0% 0.0% 0.0% 0.0% 750.9% 56.5% 0.0% 0.0%   ROE %   0.0% 0.0% 0.0% -84.4% 49.7% 85.4% 0.0% 0.0%   1000.0 Solidity  2018 N/A 2019 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   0.0% 0.0% 0.0% -18.3% 2.7% 4.9% 8.9% 8.9%   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, %   0.0% 0.0% 0.0% -67.6% -100.1% -347.8% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 1,018.3% 1,018.3%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2018 N/A 2019 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.0 0.0 0.0 0.4 0.7 0.8 0.0 0.0   Current Ratio   0.0 0.0 0.0 0.4 0.7 0.8 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 1,378.1 3,112.5 3,242.8 0.0 0.0   1000.0 Capital use efficiency  2018 N/A 2019 N/A 2020 N/A 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   0.0 0.0 0.0 -5,697.8 -2,690.6 -2,235.7 -1,392.0 -1,392.0   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 N/A 2019 N/A 2020 N/A 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   0 0 0 0 194 42 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 194 42 0 0   EBIT / employee   0 0 0 0 169 22 0 0   Net earnings / employee   0 0 0 0 133 18 0 0