Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

HOLDINGSELSKABET MORTEN WEEKE BORUP 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   1.8% 5.7% 2.2% 3.0% 1.5% 1.4% 11.0% 11.0%   Credit score (0-100)   73 40 64 57 74 78 22 22   Credit rating   A BBB BBB BBB A A BB BB   Credit limit (kDKK)   2.0 0.0 0.1 0.0 14.1 41.3 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   410 0 0 0 0 0 0 0   Gross profit   404 -6.9 -13.2 -16.9 -16.0 -12.1 0.0 0.0   EBITDA   404 -6.9 -13.2 -16.9 -16.0 -12.1 0.0 0.0   EBIT   404 -6.9 -13.2 -16.9 -16.0 -12.1 0.0 0.0   Pre-tax profit (PTP)   768.0 -521.6 431.3 -62.4 1,162.6 1,122.7 0.0 0.0   Net earnings   666.0 -621.5 383.4 -62.4 1,162.6 1,020.8 0.0 0.0   Pre-tax profit without non-rec. items   768 -522 431 -62.4 1,163 1,123 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   3,452 3,792 4,062 3,885 4,930 5,829 4,669 4,669   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   3,458 3,892 4,110 3,894 4,939 5,916 4,669 4,669   Net Debt   -2,377 -2,726 -2,729 -2,483 -3,272 -4,333 -4,669 -4,669     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   410 0 0 0 0 0 0 0   Net sales growth   34.4% -100.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   404 -6.9 -13.2 -16.9 -16.0 -12.1 0.0 0.0   Gross profit growth   36.2% 0.0% -91.8% -28.5% 5.5% 24.2% 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)   3,458 3,892 4,110 3,894 4,939 5,916 4,669 4,669   Balance sheet change%   19.2% 12.5% 5.6% -5.3% 26.8% 19.8% -21.1% 0.0%   Added value   404.0 -6.9 -13.2 -16.9 -16.0 -12.1 0.0 0.0   Added value %   98.6% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 0   Net sales trend   2.0 -1.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   4.0 -1.0 -2.0 -3.0 -4.0 -5.0 0.0 0.0   1000.0 Profitability  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A EBITDA %   98.6% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   98.6% 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 %   162.5% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   162.5% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   187.4% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   24.2% -14.1% 10.9% 13.9% 26.4% 20.7% 0.0% 0.0%   ROI %   24.2% -14.4% 11.1% 13.2% 26.5% 20.9% 0.0% 0.0%   ROE %   21.0% -17.2% 9.8% -1.6% 26.4% 19.0% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   99.8% 97.4% 98.8% 99.8% 99.8% 98.5% 100.0% 100.0%   Relative indebtedness %   1.6% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   -578.3% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   -588.2% 39,731.0% 20,742.9% 14,684.0% 20,481.5% 35,783.8% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   354.9 27.4 57.2 306.2 437.9 52.2 0.0 0.0   Current Ratio   354.9 27.4 57.2 306.2 437.9 52.2 0.0 0.0   Cash and cash equivalent   2,376.7 2,725.9 2,728.9 2,483.2 3,271.9 4,332.7 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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)   342.9 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Current assets / Net sales %   583.2% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   372.4 32.9 -44.8 389.6 959.2 729.1 0.0 0.0   Net working capital %   90.9% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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