Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MOGENS HANSEN ENTREPRENØRFIRMA TAASTRUP 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   2.4% 2.4% 2.4% 2.4% 2.4% 2.4% 2.4% 2.4%   Bankruptcy risk   0.4% 0.5% 0.5% 2.0% 0.9% 2.9% 9.5% 9.5%   Credit score (0-100)   99 99 99 68 90 58 6 6   Credit rating   AAA AAA AAA A A BBB BB BB   Credit limit (kDKK)   6,143.2 6,026.9 9,003.0 11.9 5,619.4 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   28,749 19,657 22,214 2,012 -218 -117 0.0 0.0   EBITDA   14,560 6,323 13,042 -762 -1,190 -1,209 0.0 0.0   EBIT   10,524 1,768 9,220 -1,007 -1,628 -1,647 0.0 0.0   Pre-tax profit (PTP)   13,565.8 6,709.4 28,574.6 -15,166.7 11,836.3 -7,142.2 0.0 0.0   Net earnings   10,507.1 5,261.3 22,307.0 -12,314.4 9,174.0 -7,325.2 0.0 0.0   Pre-tax profit without non-rec. items   13,566 6,709 28,575 -15,167 11,836 -7,142 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   27,991 30,785 24,420 5,485 5,427 5,004 0.0 0.0   Shareholders equity total   48,364 52,371 74,678 61,364 70,481 62,156 60,956 60,956   Interest-bearing liabilities   6,289 6,210 5,030 5,304 4,948 5,002 0.0 0.0   Balance sheet total (assets)   64,608 70,433 96,805 70,913 78,581 70,247 60,956 60,956   Net Debt   299 -760 -10,443 -30,924 -1,105 -635 -60,956 -60,956     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   28,749 19,657 22,214 2,012 -218 -117 0.0 0.0   Gross profit growth   13.4% -31.6% 13.0% -90.9% 0.0% 46.1% 0.0% 0.0%   Employees   0 0 0 0 0 2 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)   64,608 70,433 96,805 70,913 78,581 70,247 60,956 60,956   Balance sheet change%   10.0% 9.0% 37.4% -26.7% 10.8% -10.6% -13.2% 0.0%   Added value   14,560.5 6,322.9 13,041.9 -761.9 -1,382.6 -1,209.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   9,720 -9,320 -10,186 -19,181 -496 -862 -5,004 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 -1.0 -2.0 -3.0 0.0 0.0   1000.0 Profitability  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 (%)   36.6% 9.0% 41.5% -50.1% 746.6% 1,402.2% 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 %   22.2% 10.1% 34.3% -0.9% 16.1% 0.0% 0.0% 0.0%   ROI %   27.1% 11.7% 40.2% -1.0% 16.9% 0.0% 0.0% 0.0%   ROE %   24.4% 10.4% 35.1% -18.1% 13.9% -11.0% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   74.9% 74.4% 77.1% 86.5% 89.7% 88.5% 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, %   2.1% -12.0% -80.1% 4,058.5% 92.9% 52.6% 0.0% 0.0%   Gearing %   13.0% 11.9% 6.7% 8.6% 7.0% 8.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.8% 1.7% 2.6% 279.1% 3.9% 143.8% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   1.9 1.3 2.3 4.6 1.9 0.9 0.0 0.0   Current Ratio   1.9 1.3 2.3 4.6 1.9 0.9 0.0 0.0   Cash and cash equivalent   5,990.1 6,969.9 15,472.2 36,227.2 6,052.7 5,637.7 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   8,694.0 3,766.3 16,943.6 28,925.4 3,414.9 -466.9 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 -605 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 -605 0 0   EBIT / employee   0 0 0 0 0 -824 0 0   Net earnings / employee   0 0 0 0 0 -3,663 0 0