Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MORTEN W. PETERSEN 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 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   2.0% 2.0% 2.0% 2.0% 2.0% 2.0% 2.0% 2.0%   Bankruptcy risk   0.9% 0.8% 0.9% 0.8% 1.0% 1.1% 6.6% 6.5%   Credit score (0-100)   89 92 89 91 86 84 36 37   Credit rating   A AA A AA A A BBB BBB   Credit limit (kDKK)   299.9 453.7 485.2 643.8 415.7 382.2 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   1,047 1,517 1,671 1,679 1,411 975 0.0 0.0   EBITDA   1,047 1,517 1,671 1,679 1,411 905 0.0 0.0   EBIT   557 731 854 863 590 119 0.0 0.0   Pre-tax profit (PTP)   690.1 877.2 1,360.8 1,172.8 629.6 1,134.2 0.0 0.0   Net earnings   616.2 777.5 1,221.3 1,014.4 514.2 885.2 0.0 0.0   Pre-tax profit without non-rec. items   690 877 1,361 1,173 630 1,134 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   11,357 11,168 10,351 9,535 8,987 7,846 0.0 0.0   Shareholders equity total   4,218 4,887 5,998 6,899 7,299 8,067 6,930 6,930   Interest-bearing liabilities   2,237 2,106 1,501 1,873 1,688 1,358 0.0 0.0   Balance sheet total (assets)   15,478 15,708 14,962 14,603 13,689 13,263 6,930 6,930   Net Debt   2,236 2,070 1,499 1,873 1,642 1,168 -6,930 -6,930     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   1,047 1,517 1,671 1,679 1,411 975 0.0 0.0   Gross profit growth   86.8% 44.8% 10.2% 0.4% -15.9% -30.9% -100.0% 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)   15,478 15,708 14,962 14,603 13,689 13,263 6,930 6,930   Balance sheet change%   34.7% 1.5% -4.7% -2.4% -6.3% -3.1% -47.7% 0.0%   Added value   1,047.2 1,516.7 1,671.3 1,678.6 1,405.5 904.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   3,140 -974 -1,635 -1,631 -1,369 -1,926 -7,846 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 (%)   53.2% 48.2% 51.1% 51.4% 41.8% 12.2% 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 %   6.8% 7.4% 10.4% 9.2% 5.5% 9.5% 0.0% 0.0%   ROI %   6.9% 7.6% 10.9% 9.8% 5.8% 10.2% 0.0% 0.0%   ROE %   15.6% 17.1% 22.4% 15.7% 7.2% 11.5% 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 %   27.2% 31.1% 40.1% 47.2% 53.3% 60.8% 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, %   213.5% 136.5% 89.7% 111.6% 116.4% 129.1% 0.0% 0.0%   Gearing %   53.0% 43.1% 25.0% 27.1% 23.1% 16.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   13.3% 12.8% 12.9% 11.5% 8.1% 9.9% 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   0.1 0.1 0.1 0.3 0.3 0.2 0.0 0.0   Current Ratio   0.1 0.1 0.1 0.3 0.3 0.2 0.0 0.0   Cash and cash equivalent   1.2 35.7 1.9 0.0 45.6 189.9 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   -2,052.5 -2,491.5 -1,979.1 -1,867.0 -1,708.3 -1,805.3 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   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