Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

LLM MFF Holding ApS - Group 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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   3.5% 3.5% 3.1% 3.3% 1.3% 1.1% 7.7% 7.7%   Credit score (0-100)   54 53 54 54 78 84 32 32   Credit rating   BBB BBB BBB BBB A A BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 438.8 1,655.0 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   20,807 20,671 27,505 24,058 23,329 28,697 0.0 0.0   EBITDA   5,105 5,639 9,396 4,793 5,414 10,188 0.0 0.0   EBIT   5,105 5,639 9,396 4,793 5,414 10,188 0.0 0.0   Pre-tax profit (PTP)   1,721.0 2,146.0 5,979.0 2,484.0 3,767.0 8,212.0 0.0 0.0   Net earnings   1,721.0 2,146.0 5,979.0 2,484.0 2,877.0 6,436.0 0.0 0.0   Pre-tax profit without non-rec. items   5,105 5,639 9,396 4,793 3,767 8,212 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 55,112 62,398 0.0 0.0   Shareholders equity total   11,778 13,719 19,538 21,815 24,481 30,702 20,736 20,736   Interest-bearing liabilities   0.0 0.0 0.0 0.0 30,320 27,615 0.0 0.0   Balance sheet total (assets)   81,255 74,188 75,007 70,831 75,632 88,172 20,736 20,736   Net Debt   0.0 0.0 0.0 0.0 23,786 17,889 -20,736 -20,736     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   20,807 20,671 27,505 24,058 23,329 28,697 0.0 0.0   Gross profit growth   0.0% -0.7% 33.1% -12.5% -3.0% 23.0% -100.0% 0.0%   Employees   0 0 0 0 81 76 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% -6.2% -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)   81,255 74,188 75,007 70,831 75,632 88,172 20,736 20,736   Balance sheet change%   0.0% -8.7% 1.1% -5.6% 6.8% 16.6% -76.5% 0.0%   Added value   5,105.0 5,639.0 9,396.0 4,793.0 5,414.0 10,188.0 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 55,112 7,286 -62,398 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 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  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 (%)   24.5% 27.3% 34.2% 19.9% 23.2% 35.5% 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 %   6.3% 7.3% 12.6% 6.6% 7.5% 12.7% 0.0% 0.0%   ROI %   6.3% 7.3% 12.6% 6.6% 8.2% 15.4% 0.0% 0.0%   ROE %   14.6% 16.8% 36.0% 12.0% 14.8% 33.7% 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 %   100.0% 100.0% 100.0% 100.0% 39.4% 39.1% 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, %   0.0% 0.0% 0.0% 0.0% 439.3% 175.6% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 123.9% 89.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 11.3% 7.4% 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   0.0 0.0 0.0 0.0 1.1 1.2 0.0 0.0   Current Ratio   0.0 0.0 0.0 0.0 1.3 1.4 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 6,534.0 9,726.0 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   0.0 0.0 0.0 0.0 4,508.0 6,580.0 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   0 0 0 0 67 134 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 67 134 0 0   EBIT / employee   0 0 0 0 67 134 0 0   Net earnings / employee   0 0 0 0 36 85 0 0