Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

INGENIØRFIRMAET MOGENS PRÆST 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 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% 1.5%   Bankruptcy risk   1.0% 1.1% 1.9% 1.9% 2.6% 2.4% 10.8% 10.5%   Credit score (0-100)   88 86 71 69 61 63 23 23   Credit rating   A A A A BBB BBB BB BB   Credit limit (kDKK)   173.5 129.5 1.3 0.8 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 2018/12 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   3,028 3,140 4,053 3,867 4,631 4,417 0.0 0.0   EBITDA   1,001 1,026 1,330 1,864 2,358 1,606 0.0 0.0   EBIT   986 1,025 1,303 1,842 2,349 1,606 0.0 0.0   Pre-tax profit (PTP)   980.9 1,010.8 1,267.4 1,828.3 2,350.8 1,605.9 0.0 0.0   Net earnings   765.0 788.5 987.3 1,423.7 1,832.8 1,251.5 0.0 0.0   Pre-tax profit without non-rec. items   981 1,011 1,267 1,828 2,351 1,606 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   25.4 58.8 31.8 9.4 0.0 0.0 0.0 0.0   Shareholders equity total   1,567 1,856 1,187 1,411 2,544 2,095 695 695   Interest-bearing liabilities   343 255 1,127 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   2,571 2,976 4,402 2,686 4,174 3,523 695 695   Net Debt   -496 -38.1 -1,752 -509 -1,135 -379 -695 -695     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   3,028 3,140 4,053 3,867 4,631 4,417 0.0 0.0   Gross profit growth   41.0% 3.7% 29.1% -4.6% 19.8% -4.6% -100.0% 0.0%   Employees   3 3 3 4 3 5 0 0   Employee growth %   50.0% 0.0% 0.0% 33.3% -25.0% 66.7% -100.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   2,571 2,976 4,402 2,686 4,174 3,523 695 695   Balance sheet change%   -3.9% 15.8% 47.9% -39.0% 55.4% -15.6% -80.3% 0.0%   Added value   1,000.9 1,025.7 1,329.8 1,863.9 2,371.4 1,605.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -8 33 -54 -45 -19 0 0 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 (%)   32.6% 32.6% 32.1% 47.6% 50.7% 36.4% 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 %   37.6% 37.0% 35.3% 52.0% 68.8% 41.9% 0.0% 0.0%   ROI %   46.7% 50.8% 58.7% 99.0% 119.3% 69.6% 0.0% 0.0%   ROE %   39.5% 46.1% 64.9% 109.6% 92.7% 54.0% 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 %   61.0% 62.4% 27.0% 52.5% 60.9% 59.5% 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, %   -49.6% -3.7% -131.7% -27.3% -48.1% -23.6% 0.0% 0.0%   Gearing %   21.9% 13.7% 94.9% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.1% 4.8% 5.1% 2.7% 0.0% 0.0% 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   1.3 1.3 1.2 0.8 1.3 0.7 0.0 0.0   Current Ratio   2.5 2.6 1.7 2.1 2.6 2.5 0.0 0.0   Cash and cash equivalent   839.4 293.1 2,878.5 508.9 1,134.6 379.3 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   1,544.0 1,809.1 1,727.9 1,401.6 2,543.8 2,095.3 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   334 342 443 466 790 321 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   334 342 443 466 786 321 0 0   EBIT / employee   329 342 434 460 783 321 0 0   Net earnings / employee   255 263 329 356 611 250 0 0