Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Moment Construction A/S 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 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 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% 8.7%   Bankruptcy risk   4.9% 2.4% 1.8% 2.8% 3.4% 4.7% 7.6% 5.9%   Credit score (0-100)   47 65 72 59 52 45 31 39   Credit rating   BBB BBB A BBB BBB BBB BB BBB   Credit limit (kDKK)   0.0 0.1 8.2 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 (DKKk)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   22,383 64,487 65,556 104,547 108,533 217,262 0.0 0.0   EBITDA   1,250 5,425 3,949 11,165 7,385 2,346 0.0 0.0   EBIT   1,128 5,127 3,754 10,954 7,287 2,015 0.0 0.0   Pre-tax profit (PTP)   1,094.1 5,045.3 3,630.8 10,785.0 7,229.0 1,482.0 0.0 0.0   Net earnings   847.8 3,921.1 2,815.1 8,384.0 5,623.0 1,095.0 0.0 0.0   Pre-tax profit without non-rec. items   1,094 5,045 3,631 10,785 7,229 1,482 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Tangible assets total   125 175 281 174 77.0 140 0.0 0.0   Shareholders equity total   464 4,385 4,900 2,369 6,492 4,670 4,170 4,170   Interest-bearing liabilities   0.0 0.0 2.2 5.0 7,300 6,681 0.0 0.0   Balance sheet total (assets)   4,997 22,107 19,470 22,076 26,210 41,130 4,170 4,170   Net Debt   -1,654 -6,099 -2,899 -15,103 6,889 4,501 -2,553 -2,553     See the entire balance sheet 1000.0 Volume  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 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   22,383 64,487 65,556 104,547 108,533 217,262 0.0 0.0   Gross profit growth   3,056.1% 188.1% 1.7% 59.5% 3.8% 100.2% -100.0% 0.0%   Employees   47 122 111 141 160 372 0 0   Employee growth %   327.3% 159.6% -9.0% 27.0% 13.5% 132.5% -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)   4,997 22,107 19,470 22,076 26,210 41,130 4,170 4,170   Balance sheet change%   474.8% 342.4% -11.9% 13.4% 18.7% 56.9% -89.9% 0.0%   Added value   1,250.3 5,425.3 3,949.1 11,165.0 7,498.0 2,346.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   2 -248 -89 -318 -195 1,349 -140 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 3.0 4.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 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 (%)   5.0% 8.0% 5.7% 10.5% 6.7% 0.9% 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 %   36.1% 37.8% 18.1% 52.7% 30.2% 6.0% 0.0% 0.0%   ROI %   379.9% 204.8% 77.7% 145.1% 61.3% 11.8% 0.0% 0.0%   ROE %   127.2% 161.7% 60.6% 230.7% 126.9% 19.6% 0.0% 0.0%   1000.0 Solidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Equity ratio %   9.3% 19.8% 25.2% 10.7% 24.8% 11.4% 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, %   -132.3% -112.4% -73.4% -135.3% 93.3% 191.9% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.2% 112.4% 143.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   54.4% 0.0% 11,275.1% 4,705.6% 1.7% 7.9% 0.0% 0.0%   1000.0 Liquidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Quick Ratio   1.1 1.2 1.3 1.8 1.3 1.5 0.0 0.0   Current Ratio   1.1 1.2 1.3 1.8 1.3 1.5 0.0 0.0   Cash and cash equivalent   1,653.8 6,098.7 2,900.7 15,108.0 411.0 2,180.0 0.0 0.0   1000.0 Capital use efficiency  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 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   339.1 4,370.0 4,837.0 9,801.0 6,421.0 12,261.0 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 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 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   27 44 36 79 47 6 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   27 44 36 79 46 6 0 0   EBIT / employee   24 42 34 78 46 5 0 0   Net earnings / employee   18 32 25 59 35 3 0 0