Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Møller af 1961 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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 0.3% 0.3%   Bankruptcy risk   2.3% 1.5% 1.2% 1.0% 2.3% 4.6% 10.0% 10.0%   Credit score (0-100)   66 77 82 85 64 45 25 25   Credit rating   BBB A A A BBB BBB BB BB   Credit limit (kDKK)   0.0 9.3 122.7 273.9 0.1 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   0 0 0 0 0 0 0 0   Gross profit   146 98.5 171 116 -33.1 -92.0 0.0 0.0   EBITDA   146 98.5 171 116 -33.1 -92.0 0.0 0.0   EBIT   134 85.8 147 91.5 -62.1 -121 0.0 0.0   Pre-tax profit (PTP)   1,017.7 787.5 1,094.2 811.7 -578.4 -631.4 0.0 0.0   Net earnings   998.8 781.2 1,073.9 810.6 -550.3 -606.7 0.0 0.0   Pre-tax profit without non-rec. items   1,018 787 1,094 812 -578 -631 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   939 2,161 2,189 2,910 2,965 3,068 0.0 0.0   Shareholders equity total   2,228 2,955 3,974 4,728 4,120 3,214 3,164 3,164   Interest-bearing liabilities   1,846 1,031 922 1,412 25.0 1.0 0.0 0.0   Balance sheet total (assets)   4,278 4,255 4,927 6,162 4,157 3,227 3,164 3,164   Net Debt   197 507 138 145 -778 -78.8 -3,164 -3,164     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   146 98.5 171 116 -33.1 -92.0 0.0 0.0   Gross profit growth   131.4% -32.7% 73.8% -32.5% 0.0% -178.1% 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)   4,278 4,255 4,927 6,162 4,157 3,227 3,164 3,164   Balance sheet change%   60.0% -0.5% 15.8% 25.1% -32.5% -22.4% -2.0% 0.0%   Added value   146.4 98.5 171.2 115.6 -38.1 -92.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -26 1,209 4 697 26 74 -3,068 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 5.0 -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 %   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 (%)   91.3% 87.0% 85.9% 79.2% 187.9% 131.6% 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 %   30.8% 19.8% 25.1% 16.2% -10.2% -17.1% 0.0% 0.0%   ROI %   32.5% 21.0% 25.9% 16.3% -10.3% -17.1% 0.0% 0.0%   ROE %   56.9% 30.1% 31.0% 18.6% -12.4% -16.5% 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 %   52.1% 69.5% 80.6% 76.7% 99.1% 99.6% 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, %   134.3% 514.9% 80.5% 125.6% 2,354.1% 85.7% 0.0% 0.0%   Gearing %   82.9% 34.9% 23.2% 29.9% 0.6% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.3% 4.0% 5.9% 7.4% 6.9% 2.3% 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   0.9 0.6 1.2 1.2 24.9 12.2 0.0 0.0   Current Ratio   0.9 0.6 1.2 1.2 24.9 12.2 0.0 0.0   Cash and cash equivalent   1,649.8 523.6 783.8 1,266.9 803.3 79.9 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   -276.9 -530.9 155.5 281.5 885.6 145.7 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