Entreprenør Mads Thomsen A/S

 

Quicksearch
from your own companies




Analyst: XBRLDenmark
 
Loading...

Loading...

Loading...

Loading...

 
Loading...

Bankruptcy Risk 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12
Bankruptcy risk for industry  2.4% 2.4% 2.4% 2.4% 2.4%  
Bankruptcy risk  3.7% 2.0% 2.5% 2.5% 2.0%  
Credit score (0-100)  52 67 62 62 68  
Credit rating  BBB A BBB BBB A  
Credit limit (kDKK)  0.0 0.3 0.0 0.0 0.4  

How are these values calculated?
 
View the automatically generated explanation of bankruptcy risk

Income statement (kDKK) 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12

Net sales  0 0 0 0 0  
Gross profit  1,620 2,590 2,621 2,768 2,174  
EBITDA  494 1,053 892 953 613  
EBIT  229 639 522 637 342  
Pre-tax profit (PTP)  195.4 589.7 484.6 579.7 337.1  
Net earnings  150.5 456.4 374.8 445.6 262.8  
Pre-tax profit without non-rec. items  195 590 485 580 337  

 
See the entire income statement

Balance sheet (kDKK) 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12

Tangible assets total  1,857 2,748 3,448 2,499 2,688  
Shareholders equity total  1,216 1,673 2,048 2,493 2,756  
Interest-bearing liabilities  341 1,281 1,256 0.0 95.6  
Balance sheet total (assets)  2,380 4,169 4,091 3,415 3,806  

Net Debt  187 1,281 1,256 -18.9 95.6  
 
See the entire balance sheet

Volume 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12

Net sales  0 0 0 0 0  
Net sales growth  0.0% 0.0% 0.0% 0.0% 0.0%  
Gross profit  1,620 2,590 2,621 2,768 2,174  
Gross profit growth  -4.5% 59.9% 1.2% 5.6% -21.4%  
Employees  4 5 5 5 4  
Employee growth %  33.3% 25.0% 0.0% 0.0% -20.0%  
Employee expenses  0.0 0.0 0.0 0.0 0.0  
Balance sheet total (assets)  2,380 4,169 4,091 3,415 3,806  
Balance sheet change%  -8.0% 75.1% -1.9% -16.5% 11.4%  
Added value  493.9 1,052.7 892.2 1,006.7 613.3  
Added value %  0.0% 0.0% 0.0% 0.0% 0.0%  
Investments  -501 477 330 -1,265 -83  

Net sales trend  0.0 0.0 0.0 0.0 0.0  
EBIT trend  2.0 3.0 4.0 5.0 5.0  

Profitability 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12
EBITDA %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT to gross profit (%)  14.2% 24.7% 19.9% 23.0% 15.7%  
Net Earnings %  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%  
Pre tax profit less extraordinaries %  0.0% 0.0% 0.0% 0.0% 0.0%  
ROA %  9.2% 19.5% 12.6% 17.1% 9.6%  
ROI %  11.5% 25.1% 14.9% 19.1% 11.0%  
ROE %  13.2% 31.6% 20.1% 19.6% 10.0%  

Solidity 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12
Equity ratio %  51.1% 40.1% 50.1% 73.0% 72.4%  
Relative indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Relative net indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net int. bear. debt to EBITDA, %  38.0% 121.7% 140.7% -2.0% 15.6%  
Gearing %  28.0% 76.6% 61.3% 0.0% 3.5%  
Net interest  0 0 0 0 0  
Financing costs %  5.5% 6.0% 3.0% 9.7% 22.6%  

Liquidity 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12
Quick Ratio  0.7 0.6 0.3 1.6 1.5  
Current Ratio  0.8 0.7 0.4 2.2 2.0  
Cash and cash equivalent  153.4 0.0 0.0 18.9 0.0  

Capital use efficiency 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12
Trade debtors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Trade creditors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Current assets / Net sales %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net working capital  -173.3 -742.7 -984.6 492.4 561.2  
Net working capital %  0.0% 0.0% 0.0% 0.0% 0.0%  

Employee efficiency 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12
Net sales / employee  0 0 0 0 0  
Added value / employee  123 211 178 201 153  
Employee expenses / employee  0 0 0 0 0  
EBITDA / employee  123 211 178 191 153  
EBIT / employee  57 128 104 127 85  
Net earnings / employee  38 91 75 89 66