Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MORTEN SOMMER HOLDING A/S - Group Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading...   Loading...

1000.0 Bankruptcy Risk  2017 N/A 2018 N/A 2019 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   0.0% 0.0% 0.0% 0.0% 3.4% 1.1% 7.6% 7.6%   Credit score (0-100)   0 0 0 0 53 85 31 32   Credit rating   N/A N/A N/A N/A BBB A BB BB   Credit limit (kDKK)   0.0 0.0 5,360.8 6,194.5 0.0 4,107.4 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2017 N/A 2018 N/A 2019 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   0.0 0.0 -85.0 -62.0 36,771 39,207 0.0 0.0   EBITDA   0.0 0.0 -85.0 -62.0 6,788 12,471 0.0 0.0   EBIT   0.0 0.0 -85.0 -62.0 6,788 6,756 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 6,298.0 8,339.0 7,446.0 1,423.7 0.0 0.0   Net earnings   0.0 0.0 6,298.0 8,339.0 7,446.0 1,130.7 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 -85.0 -62.0 6,788 1,424 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 N/A 2018 N/A 2019 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 14,683 0.0 0.0   Shareholders equity total   0.0 0.0 53,050 61,278 67,725 67,855 66,355 66,355   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   0.0 0.0 53,058 61,293 83,021 85,403 66,355 66,355   Net Debt   0.0 0.0 0.0 0.0 0.0 -52,383 -66,355 -66,355     See the entire balance sheet 1000.0 Volume  2017 N/A 2018 N/A 2019 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023e N/A 2024e 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   0.0 0.0 -85.0 -62.0 36,771 39,207 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 27.1% 0.0% 6.6% -100.0% 0.0%   Employees   0 0 0 0 46 45 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% -2.2% -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)   0 0 53,058 61,293 83,021 85,403 66,355 66,355   Balance sheet change%   0.0% 0.0% 0.0% 15.5% 35.4% 2.9% -22.3% 0.0%   Added value   0.0 0.0 -85.0 -62.0 6,788.0 12,471.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 0 0 8,968 -14,683 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 0.0 -1.0 -2.0 1.0 2.0 0.0 0.0   1000.0 Profitability  2017 N/A 2018 N/A 2019 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023e N/A 2024e 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 (%)   0.0% 0.0% 100.0% 100.0% 18.5% 17.2% 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 %   0.0% 0.0% -0.2% -0.1% 9.4% 8.9% 0.0% 0.0%   ROI %   0.0% 0.0% -0.2% -0.1% 9.4% 9.6% 0.0% 0.0%   ROE %   0.0% 0.0% 11.9% 14.6% 11.5% 1.7% 0.0% 0.0%   1000.0 Solidity  2017 N/A 2018 N/A 2019 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Equity ratio %   0.0% 0.0% 100.0% 100.0% 100.0% 81.7% 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, %   0.0% 0.0% 0.0% 0.0% 0.0% -420.0% 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  2017 N/A 2018 N/A 2019 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Quick Ratio   0.0 0.0 0.0 0.0 0.0 7.5 0.0 0.0   Current Ratio   0.0 0.0 0.0 0.0 0.0 6.0 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 0.0 52,382.5 0.0 0.0   1000.0 Capital use efficiency  2017 N/A 2018 N/A 2019 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023e N/A 2024e 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   0.0 0.0 0.0 0.0 0.0 24,388.5 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  2017 N/A 2018 N/A 2019 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 148 277 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 148 277 0 0   EBIT / employee   0 0 0 0 148 150 0 0   Net earnings / employee   0 0 0 0 162 25 0 0