Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MODULMOUNTER 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   1.4% 1.4% 1.4% 1.4% 1.4% 1.4% 1.4% 1.4%   Bankruptcy risk   8.7% 8.8% 8.2% 12.3% 11.0% 8.1% 11.2% 11.2%   Credit score (0-100)   30 28 28 18 21 30 22 22   Credit rating   BB BB BB BB BB BB BB 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)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   371 460 560 -47.9 129 455 0.0 0.0   EBITDA   264 240 241 -300 -17.2 221 0.0 0.0   EBIT   264 240 241 -300 -17.2 221 0.0 0.0   Pre-tax profit (PTP)   262.5 234.3 232.8 -307.7 -13.0 220.4 0.0 0.0   Net earnings   201.1 178.3 179.5 -242.6 -12.4 170.3 0.0 0.0   Pre-tax profit without non-rec. items   263 234 233 -308 -13.0 220 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   1,098 1,165 1,232 875 745 793 648 648   Interest-bearing liabilities   10.7 10.7 10.7 10.7 25.3 202 0.0 0.0   Balance sheet total (assets)   1,187 1,240 1,308 968 788 1,031 648 648   Net Debt   -945 -1,004 -1,127 -441 -405 -401 -648 -648     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   371 460 560 -47.9 129 455 0.0 0.0   Gross profit growth   -4.4% 23.8% 21.7% 0.0% 0.0% 252.6% -100.0% 0.0%   Employees   1 1 1 1 1 1 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% -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)   1,187 1,240 1,308 968 788 1,031 648 648   Balance sheet change%   1.0% 4.4% 5.5% -26.0% -18.6% 30.8% -37.1% 0.0%   Added value   264.4 240.3 241.4 -300.0 -17.2 220.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 -1.0 -2.0 1.0 0.0 0.0   1000.0 Profitability  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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 (%)   71.2% 52.2% 43.1% 626.5% -13.3% 48.5% 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 %   22.4% 19.8% 18.9% -26.4% -2.0% 24.4% 0.0% 0.0%   ROI %   25.0% 21.0% 20.0% -28.2% -2.1% 25.1% 0.0% 0.0%   ROE %   19.1% 15.8% 15.0% -23.0% -1.5% 22.1% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   92.4% 94.0% 94.2% 90.4% 94.6% 77.0% 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, %   -357.4% -417.9% -466.9% 147.0% 2,350.2% -181.3% 0.0% 0.0%   Gearing %   1.0% 0.9% 0.9% 1.2% 3.4% 25.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   34.6% 55.4% 80.3% 71.5% -23.2% 1.4% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   10.7 13.7 15.2 6.0 12.8 2.7 0.0 0.0   Current Ratio   13.2 16.7 17.1 10.5 18.4 4.3 0.0 0.0   Cash and cash equivalent   955.6 1,014.6 1,138.0 451.9 430.0 602.6 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   1,097.8 1,165.4 1,232.0 875.3 745.1 793.5 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   264 240 241 -300 -17 221 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   264 240 241 -300 -17 221 0 0   EBIT / employee   264 240 241 -300 -17 221 0 0   Net earnings / employee   201 178 180 -243 -12 170 0 0