Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

ML Christensen Holding ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... 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% 1.4% 1.4%   Bankruptcy risk   12.8% 10.4% 9.4% 3.3% 5.1% 7.2% 16.6% 16.6%   Credit score (0-100)   19 25 26 53 43 32 11 11   Credit rating   BB BB BB BBB BBB BBB 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)  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   206 0 0 0 0 0 0 0   Gross profit   94.5 7.3 380 357 285 -8.8 0.0 0.0   EBITDA   94.5 7.3 277 94.7 8.1 -12.3 0.0 0.0   EBIT   86.5 -0.7 261 63.5 -23.1 -43.5 0.0 0.0   Pre-tax profit (PTP)   86.1 -1.2 267.9 183.2 -46.7 -69.3 0.0 0.0   Net earnings   67.2 -1.2 207.5 171.5 -63.0 -69.2 0.0 0.0   Pre-tax profit without non-rec. items   86.1 -1.2 268 183 -46.7 -69.3 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   0.0 0.0 0.0 93.7 62.4 31.2 0.0 0.0   Shareholders equity total   137 181 325 497 384 315 187 187   Interest-bearing liabilities   0.0 0.0 63.5 157 0.0 0.0 0.0 0.0   Balance sheet total (assets)   156 181 1,900 1,045 446 354 187 187   Net Debt   -117 -139 -789 -380 -100 -5.8 -187 -187     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   206 0 0 0 0 0 0 0   Net sales growth   1,190.3% -100.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   94.5 7.3 380 357 285 -8.8 0.0 0.0   Gross profit growth   777.2% -92.3% 5,093.1% -6.0% -20.3% 0.0% 0.0% 0.0%   Employees   0 0 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)   156 181 1,900 1,045 446 354 187 187   Balance sheet change%   121.5% 16.3% 949.8% -45.0% -57.3% -20.8% -47.2% 0.0%   Added value   94.5 7.3 277.3 94.7 8.1 -12.3 0.0 0.0   Added value %   45.9% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -16 -16 -32 62 -62 -62 -31 0   Net sales trend   1.0 -1.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 -1.0 1.0 2.0 -1.0 -2.0 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 %   45.9% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   42.1% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   91.5% -9.3% 68.8% 17.8% -8.1% 493.9% 0.0% 0.0%   Net Earnings %   32.7% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   36.6% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   41.9% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   76.5% -0.4% 26.2% 13.2% -5.3% -18.7% 0.0% 0.0%   ROI %   83.7% -0.4% 95.5% 34.2% -7.0% -21.3% 0.0% 0.0%   ROE %   65.1% -0.7% 81.9% 41.7% -14.3% -19.8% 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 %   87.9% 100.0% 17.1% 47.6% 86.0% 89.1% 100.0% 100.0%   Relative indebtedness %   9.1% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   -47.9% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   -124.1% -1,900.4% -284.6% -401.5% -1,233.6% 47.2% 0.0% 0.0%   Gearing %   0.0% 0.0% 19.5% 31.5% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 13.3% 9.9% 9.5% 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   7.0 0.0 1.2 1.7 3.6 5.0 0.0 0.0   Current Ratio   7.0 0.0 1.2 1.7 3.6 5.0 0.0 0.0   Cash and cash equivalent   117.2 139.1 852.8 537.0 100.0 5.8 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 %   64.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   112.8 165.0 307.6 299.9 161.9 155.4 0.0 0.0   Net working capital %   54.9% 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   0 0 277 95 8 -12 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 277 95 8 -12 0 0   EBIT / employee   0 0 261 63 -23 -43 0 0   Net earnings / employee   0 0 207 172 -63 -69 0 0