Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MØLLEHØJGAARD 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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 5.4% 5.4%   Bankruptcy risk   18.7% 10.1% 13.2% 12.4% 16.3% 24.8% 18.0% 17.9%   Credit score (0-100)   8 25 17 18 10 2 8 8   Credit rating   B BB BB BB BB B 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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales   190 43 26 0 0 0 0 0   Gross profit   190 43.0 25.7 0.0 54.0 2.8 0.0 0.0   EBITDA   107 18.4 5.3 7.0 33.7 -62.6 0.0 0.0   EBIT   107 18.4 5.3 7.0 33.7 -62.6 0.0 0.0   Pre-tax profit (PTP)   108.1 22.9 10.0 12.4 35.9 -61.9 0.0 0.0   Net earnings   108.1 22.9 10.0 12.4 35.9 -61.9 0.0 0.0   Pre-tax profit without non-rec. items   108 22.9 10.0 12.4 35.9 -61.9 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   37.9 106 116 129 160 97.7 -27.3 -27.3   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 27.3 27.3   Balance sheet total (assets)   107 114 141 158 179 140 0.0 0.0   Net Debt   -5.0 0.0 -0.3 0.0 -0.0 0.0 27.3 27.3     See the entire balance sheet 1000.0 Volume  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales   190 43 26 0 0 0 0 0   Net sales growth   144.6% -77.4% -40.3% -100.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   190 43.0 25.7 0.0 54.0 2.8 0.0 0.0   Gross profit growth   144.6% -77.4% -40.3% -100.0% 0.0% -94.8% -100.0% 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)   107 114 141 158 179 140 0 0   Balance sheet change%   33,997.4% 7.0% 23.5% 11.7% 13.6% -21.6% -100.0% 0.0%   Added value   107.5 18.4 5.3 7.0 33.7 -62.6 0.0 0.0   Added value %   56.6% 42.8% 20.5% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 0   Net sales trend   2.0 -1.0 -2.0 -3.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 5.0 5.0 -1.0 0.0 0.0   1000.0 Profitability  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A EBITDA %   56.6% 42.8% 20.5% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   56.6% 42.8% 20.5% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   56.6% 42.8% 20.5% 0.0% 62.4% -2,234.0% 0.0% 0.0%   Net Earnings %   56.9% 53.3% 38.9% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   56.9% 53.3% 38.9% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   56.9% 53.3% 38.9% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   121.2% 16.7% 4.1% 4.7% 20.0% -37.6% 0.0% 0.0%   ROI %   567.9% 25.5% 4.7% 5.7% 23.4% -46.6% 0.0% 0.0%   ROE %   566.6% 31.8% 9.0% 10.1% 24.9% -48.1% 0.0% 0.0%   1000.0 Solidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Equity ratio %   35.5% 93.1% 82.5% 81.7% 89.2% 69.6% -100.0% -100.0%   Relative indebtedness %   36.2% 18.3% 96.4% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   33.6% 18.3% 95.1% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   -4.7% 0.0% -6.4% 0.0% -0.0% 0.0% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% -100.0% -100.0%   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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Quick Ratio   1.5 14.5 5.7 5.5 9.2 3.3 0.0 0.0   Current Ratio   1.5 14.5 5.7 5.5 9.2 3.3 0.0 0.0   Cash and cash equivalent   5.0 0.0 0.3 0.0 0.0 0.0 0.0 0.0   1000.0 Capital use efficiency  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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 %   56.2% 265.6% 549.3% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   37.9 106.4 116.3 128.7 159.6 97.7 -13.6 -13.6   Net working capital %   19.9% 247.3% 453.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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