Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MOLT WENGEL ADVOKATPARTNERSELSKAB 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% 1.2% 1.2%   Bankruptcy risk   4.0% 5.7% 1.1% 1.2% 1.3% 1.1% 5.3% 5.3%   Credit score (0-100)   51 41 84 80 78 82 42 42   Credit rating   BBB BBB A A A A BBB BBB   Credit limit (kDKK)   0.0 0.0 522.2 354.5 258.7 1,198.9 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   34,671 36,204 39,679 48,169 59,943 77,143 0.0 0.0   EBITDA   1,959 540 2,522 3,201 7,214 8,851 0.0 0.0   EBIT   1,614 189 2,235 3,056 7,033 8,494 0.0 0.0   Pre-tax profit (PTP)   1,466.9 74.7 2,202.5 3,035.7 6,950.0 8,405.6 0.0 0.0   Net earnings   1,466.9 74.7 2,202.5 3,035.7 6,950.0 8,405.6 0.0 0.0   Pre-tax profit without non-rec. items   1,467 74.7 2,203 3,036 6,950 8,406 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   926 575 288 512 1,341 1,151 0.0 0.0   Shareholders equity total   1,967 3,129 5,257 6,152 10,087 13,313 6,594 6,594   Interest-bearing liabilities   1,720 3,205 45.2 1,233 0.0 0.0 0.0 0.0   Balance sheet total (assets)   15,447 18,104 14,318 18,701 23,633 27,441 6,594 6,594   Net Debt   1,672 3,091 -729 1,101 -742 -2,284 -6,509 -6,509     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   34,671 36,204 39,679 48,169 59,943 77,143 0.0 0.0   Gross profit growth   22.3% 4.4% 9.6% 21.4% 24.4% 28.7% -100.0% 0.0%   Employees   33 37 32 38 45 56 0 0   Employee growth %   0.0% 12.1% -13.5% 18.8% 18.4% 24.4% -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)   15,447 18,104 14,318 18,701 23,633 27,441 6,594 6,594   Balance sheet change%   16.9% 17.2% -20.9% 30.6% 26.4% 16.1% -76.0% 0.0%   Added value   1,959.3 539.9 2,522.1 3,200.7 7,178.1 8,851.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -438 -701 -575 79 648 -462 -1,151 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 (%)   4.7% 0.5% 5.6% 6.3% 11.7% 11.0% 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 %   11.3% 1.1% 13.8% 18.5% 33.3% 33.3% 0.0% 0.0%   ROI %   35.2% 3.5% 31.0% 36.7% 65.7% 61.9% 0.0% 0.0%   ROE %   118.9% 2.9% 52.5% 53.2% 85.6% 71.8% 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 %   12.7% 17.3% 36.7% 32.9% 42.7% 48.5% 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, %   85.3% 572.6% -28.9% 34.4% -10.3% -25.8% 0.0% 0.0%   Gearing %   87.5% 102.4% 0.9% 20.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.4% 4.7% 2.0% 3.2% 14.5% 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   1.0 1.1 1.8 1.6 1.7 2.0 0.0 0.0   Current Ratio   1.0 1.1 1.8 1.6 1.7 2.0 0.0 0.0   Cash and cash equivalent   48.0 113.5 774.3 131.9 742.5 2,284.4 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   208.1 1,920.1 5,524.0 6,007.3 8,571.4 12,249.0 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  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   59 15 79 84 160 158 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   59 15 79 84 160 158 0 0   EBIT / employee   49 5 70 80 156 152 0 0   Net earnings / employee   44 2 69 80 154 150 0 0