Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MORTEN WITT TRANSPORT 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  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 5.7%   Bankruptcy risk   7.0% 6.9% 6.0% 5.7% 6.0% 24.7% 20.1% 16.2%   Credit score (0-100)   36 36 40 40 38 2 5 11   Credit rating   BBB BBB BBB BBB BBB B B BB   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)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales   401 497 349 495 494 0 0 0   Gross profit   401 497 349 495 494 205 0.0 0.0   EBITDA   3.0 109 6.9 39.5 18.2 23.6 0.0 0.0   EBIT   3.0 109 6.9 39.5 18.2 23.6 0.0 0.0   Pre-tax profit (PTP)   7.5 88.0 7.7 44.6 10.8 3.1 0.0 0.0   Net earnings   5.8 68.7 5.9 34.8 8.4 2.8 0.0 0.0   Pre-tax profit without non-rec. items   7.5 88.0 7.7 44.6 10.8 3.1 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   215 215 220 255 264 267 187 187   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   351 388 338 538 454 282 187 187   Net Debt   -173 -99.0 -218 -406 -287 -282 -187 -187     See the entire balance sheet 1000.0 Volume  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales   401 497 349 495 494 0 0 0   Net sales growth   -16.8% 24.1% -29.8% 41.8% -0.2% -100.0% 0.0% 0.0%   Gross profit   401 497 349 495 494 205 0.0 0.0   Gross profit growth   -16.8% 24.1% -29.8% 41.8% -0.2% -58.4% -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)   351 388 338 538 454 282 187 187   Balance sheet change%   -4.2% 10.4% -13.0% 59.3% -15.7% -37.9% -33.8% 0.0%   Added value   3.0 108.7 6.9 39.5 18.2 23.6 0.0 0.0   Added value %   0.7% 21.9% 2.0% 8.0% 3.7% 0.0% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 0   Net sales trend   -1.0 1.0 -1.0 1.0 -1.0 -2.0 0.0 0.0   EBIT trend   1.0 2.0 3.0 4.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A EBITDA %   0.7% 21.9% 2.0% 8.0% 3.7% 0.0% 0.0% 0.0%   EBIT %   0.7% 21.9% 2.0% 8.0% 3.7% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   0.7% 21.9% 2.0% 8.0% 3.7% 11.5% 0.0% 0.0%   Net Earnings %   1.5% 13.8% 1.7% 7.0% 1.7% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   1.5% 13.8% 1.7% 7.0% 1.7% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   1.9% 17.7% 2.2% 9.0% 2.2% 0.0% 0.0% 0.0%   ROA %   2.1% 23.8% 2.3% 10.2% 2.7% 1.4% 0.0% 0.0%   ROI %   3.6% 41.1% 3.8% 18.8% 5.1% 1.9% 0.0% 0.0%   ROE %   2.8% 32.0% 2.7% 14.6% 3.3% 1.1% 0.0% 0.0%   1000.0 Solidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Equity ratio %   61.1% 55.3% 65.3% 47.5% 58.1% 94.6% 100.0% 100.0%   Relative indebtedness %   34.2% 34.9% 33.6% 57.1% 38.5% 0.0% 0.0% 0.0%   Relative net indebtedness %   -9.2% 15.0% -28.8% -25.0% -19.7% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   -5,841.5% -91.1% -3,145.9% -1,028.4% -1,575.7% -1,196.6% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   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  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Quick Ratio   2.0 2.2 2.8 1.9 2.1 18.4 0.0 0.0   Current Ratio   2.0 2.2 2.8 1.9 2.1 18.4 0.0 0.0   Cash and cash equivalent   173.5 99.0 217.7 406.0 287.1 281.9 0.0 0.0   1000.0 Capital use efficiency  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Trade debtors turnover (days)   60.0 63.1 73.6 66.1 55.8 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 %   69.6% 76.3% 94.0% 106.5% 79.7% 0.0% 0.0% 0.0%   Net working capital   142.1 205.6 210.8 244.1 203.6 266.5 0.0 0.0   Net working capital %   35.5% 41.4% 60.4% 49.3% 41.3% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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