Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

M. UTOFT HOLDING 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   3.8% 3.8% 3.8% 3.8% 3.8% 3.8% 3.8% 3.8%   Bankruptcy risk   1.0% 1.1% 0.8% 0.9% 0.7% 0.7% 7.4% 7.4%   Credit score (0-100)   89 86 93 89 95 94 33 33   Credit rating   A A AA A AA AA BBB BBB   Credit limit (kDKK)   8,815.5 6,263.8 13,186.9 15,416.9 18,994.8 19,711.0 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   -16.9 -16.3 -31.6 -52.2 -87.3 -163 0.0 0.0   EBITDA   -16.9 -16.3 -31.6 -52.2 -87.3 -163 0.0 0.0   EBIT   -16.9 -16.3 -31.6 -52.2 -87.3 -163 0.0 0.0   Pre-tax profit (PTP)   12,560.2 8,935.9 6,903.1 49,759.4 11,135.8 10,835.9 0.0 0.0   Net earnings   12,443.1 9,106.9 6,744.3 49,689.8 10,833.1 10,382.4 0.0 0.0   Pre-tax profit without non-rec. items   12,560 8,936 6,903 49,759 11,136 10,836 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   1,145 1,145 1,197 1,442 1,442 2,692 0.0 0.0   Shareholders equity total   138,526 145,708 149,615 197,652 205,840 213,068 73,597 73,597   Interest-bearing liabilities   22,387 0.0 21,975 334 2,197 1,869 0.0 0.0   Balance sheet total (assets)   160,920 145,714 171,602 198,033 208,058 214,968 73,597 73,597   Net Debt   21,061 -1,610 21,885 -13,738 -9,640 -15,032 -73,597 -73,597     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   -16.9 -16.3 -31.6 -52.2 -87.3 -163 0.0 0.0   Gross profit growth   -9.2% 3.2% -93.9% -65.1% -67.0% -86.3% 0.0% 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)   160,920 145,714 171,602 198,033 208,058 214,968 73,597 73,597   Balance sheet change%   25.7% -9.4% 17.8% 15.4% 5.1% 3.3% -65.8% 0.0%   Added value   -16.9 -16.3 -31.6 -52.2 -87.3 -162.6 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 52 245 0 1,250 -2,692 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 (%)   100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 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 %   8.7% 7.9% 4.6% 27.6% 5.5% 5.2% 0.0% 0.0%   ROI %   8.7% 5.9% 4.6% 27.6% 5.5% 5.2% 0.0% 0.0%   ROE %   9.3% 6.4% 4.6% 28.6% 5.4% 5.0% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   86.1% 100.0% 87.2% 99.8% 98.9% 99.1% 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, %   -124,926.0% 9,867.1% -69,167.2% 26,298.9% 11,047.3% 9,246.4% 0.0% 0.0%   Gearing %   16.2% 0.0% 14.7% 0.2% 1.1% 0.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.2% 0.9% 2.9% 10.8% 2.4% 5.9% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   2.9 10,035.5 3.2 185.5 28.4 34.7 0.0 0.0   Current Ratio   2.9 10,035.5 3.2 185.5 28.4 34.7 0.0 0.0   Cash and cash equivalent   1,326.1 1,610.3 89.9 14,071.5 11,837.2 16,900.5 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   42,337.7 62,715.4 48,054.6 68,954.0 49,102.6 47,189.8 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e 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