Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MÅGEVEJ 40 - 46 P/S 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% 1.5% 0.3%   Bankruptcy risk   1.1% 1.0% 1.0% 1.3% 1.4% 1.1% 8.4% 8.2%   Credit score (0-100)   86 88 86 78 78 83 29 30   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   380.8 770.1 715.3 136.2 107.1 554.5 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   1,096 1,050 1,070 1,126 1,040 1,064 0.0 0.0   EBITDA   525 390 170 326 440 164 0.0 0.0   EBIT   502 2,074 651 326 440 398 0.0 0.0   Pre-tax profit (PTP)   461.7 2,032.4 614.9 283.8 396.9 324.5 0.0 0.0   Net earnings   461.7 2,032.4 614.9 283.8 396.9 324.5 0.0 0.0   Pre-tax profit without non-rec. items   462 2,032 615 284 397 324 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   12,431 14,115 14,596 14,596 14,596 14,829 0.0 0.0   Shareholders equity total   9,284 11,316 11,931 12,215 12,612 12,546 12,018 12,018   Interest-bearing liabilities   2,933 2,743 2,552 2,360 2,168 2,386 0.0 0.0   Balance sheet total (assets)   13,039 15,062 15,497 15,488 15,795 16,041 12,018 12,018   Net Debt   2,325 1,796 1,650 1,467 1,079 1,251 -12,018 -12,018     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   1,096 1,050 1,070 1,126 1,040 1,064 0.0 0.0   Gross profit growth   15.7% -4.2% 1.9% 5.2% -7.6% 2.4% -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)   13,039 15,062 15,497 15,488 15,795 16,041 12,018 12,018   Balance sheet change%   2.8% 15.5% 2.9% -0.1% 2.0% 1.6% -25.1% 0.0%   Added value   524.7 2,085.8 659.9 325.7 439.8 398.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   533 1,672 472 0 0 234 -14,829 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 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 (%)   45.8% 197.5% 60.8% 28.9% 42.3% 37.4% 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 %   3.9% 14.8% 4.3% 2.1% 2.8% 2.5% 0.0% 0.0%   ROI %   4.2% 15.8% 4.6% 2.2% 3.0% 2.7% 0.0% 0.0%   ROE %   5.1% 19.7% 5.3% 2.4% 3.2% 2.6% 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 %   71.2% 75.1% 77.0% 78.9% 79.8% 78.2% 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, %   443.1% 460.9% 969.6% 450.6% 245.4% 760.9% 0.0% 0.0%   Gearing %   31.6% 24.2% 21.4% 19.3% 17.2% 19.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.3% 1.5% 1.4% 1.7% 1.9% 3.4% 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   0.6 0.8 0.7 0.8 1.0 0.7 0.0 0.0   Current Ratio   0.6 0.8 0.7 0.8 1.0 0.7 0.0 0.0   Cash and cash equivalent   608.0 947.6 901.6 892.6 1,089.0 1,134.8 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   -403.5 -244.8 -302.3 -210.7 -5.7 -432.5 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 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   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