Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MARTIN LUNDHØJ 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  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Bankruptcy risk for industry   0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3%   Bankruptcy risk   2.8% 2.7% 2.1% 4.0% 2.9% 3.8% 19.0% 18.7%   Credit score (0-100)   61 60 66 49 57 51 7 7   Credit rating   BBB BBB A BBB BBB BBB B B   Credit limit (kDKK)   0.0 0.0 0.1 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)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   727 517 893 638 756 658 0.0 0.0   EBITDA   727 517 893 638 756 658 0.0 0.0   EBIT   415 205 582 327 445 329 0.0 0.0   Pre-tax profit (PTP)   -54.9 -249.4 151.9 -76.0 -188.3 -459.3 0.0 0.0   Net earnings   -42.4 -194.0 119.0 -58.8 -146.4 -330.7 0.0 0.0   Pre-tax profit without non-rec. items   -54.9 -249 152 -76.0 -188 -459 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Tangible assets total   11,296 10,985 10,673 10,362 10,051 19,737 0.0 0.0   Shareholders equity total   348 354 473 414 268 187 62.0 62.0   Interest-bearing liabilities   11,197 11,138 10,470 9,954 10,235 15,293 0.0 0.0   Balance sheet total (assets)   11,664 11,653 11,075 10,450 10,621 20,089 62.0 62.0   Net Debt   11,154 10,561 10,068 9,883 9,707 15,213 -62.0 -62.0     See the entire balance sheet 1000.0 Volume  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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   727 517 893 638 756 658 0.0 0.0   Gross profit growth   1.6% -28.9% 72.9% -28.5% 18.4% -13.0% -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)   11,664 11,653 11,075 10,450 10,621 20,089 62 62   Balance sheet change%   -3.0% -0.1% -5.0% -5.6% 1.6% 89.2% -99.7% 0.0%   Added value   726.7 516.7 893.1 638.3 756.0 657.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -623 -623 -623 -623 -623 9,358 -19,737 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  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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 (%)   57.1% 39.7% 65.1% 51.2% 58.8% 50.1% 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 %   3.5% 1.8% 5.1% 3.0% 4.3% 2.3% 0.0% 0.0%   ROI %   3.5% 1.8% 5.2% 3.1% 4.3% 2.7% 0.0% 0.0%   ROE %   -0.7% -55.3% 28.8% -13.3% -42.9% -145.5% 0.0% 0.0%   1000.0 Solidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Equity ratio %   3.0% 3.0% 4.3% 4.0% 2.5% 0.9% 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, %   1,534.8% 2,044.1% 1,127.2% 1,548.3% 1,284.0% 2,313.0% 0.0% 0.0%   Gearing %   3,217.4% 3,146.6% 2,213.8% 2,403.7% 3,823.5% 8,179.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.0% 4.1% 4.0% 3.9% 6.3% 6.3% 0.0% 0.0%   1000.0 Liquidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Quick Ratio   0.0 0.1 0.0 0.0 0.1 0.0 0.0 0.0   Current Ratio   0.0 0.1 0.0 0.0 0.1 0.0 0.0 0.0   Cash and cash equivalent   42.9 577.2 402.0 71.1 528.0 79.5 0.0 0.0   1000.0 Capital use efficiency  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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   -10,948.3 -10,630.9 -10,167.6 -9,947.9 -9,782.9 -19,550.3 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  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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