Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MOPESKO 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 N/A 2021 N/A 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   0.8% 0.8% 0.8% 0.8% 0.8% 0.8% 0.8% 0.8%   Bankruptcy risk   0.6% 0.7% 0.0% 0.0% 1.2% 1.1% 7.6% 7.6%   Credit score (0-100)   97 95 0 0 82 82 32 32   Credit rating   AA AA N/A N/A A A BB BB   Credit limit (kDKK)   3,469.6 3,187.3 0.0 0.0 2,476.5 3,664.5 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 N/A 2021 N/A 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   859 845 0.0 0.0 1,339 1,748 0.0 0.0   EBITDA   859 845 0.0 0.0 1,339 1,748 0.0 0.0   EBIT   316 262 0.0 0.0 720 959 0.0 0.0   Pre-tax profit (PTP)   9,315.9 7,506.9 0.0 0.0 46,272.6 45,802.0 0.0 0.0   Net earnings   9,165.0 7,418.2 0.0 0.0 45,969.2 45,365.4 0.0 0.0   Pre-tax profit without non-rec. items   9,316 7,507 0.0 0.0 46,273 45,802 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 N/A 2021 N/A 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   8,107 9,109 0.0 0.0 14,540 20,917 0.0 0.0   Shareholders equity total   36,086 34,505 0.0 0.0 95,474 96,839 52,464 52,464   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   37,665 36,594 0.0 0.0 107,843 108,297 52,464 52,464   Net Debt   -9,161 -5,978 0.0 0.0 -950 -5,201 -52,464 -52,464     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 N/A 2021 N/A 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   859 845 0.0 0.0 1,339 1,748 0.0 0.0   Gross profit growth   52.5% -1.6% -100.0% 0.0% 0.0% 30.5% -100.0% 0.0%   Employees   1 1 0 0 0 0 0 0   Employee growth %   0.0% 0.0% -100.0% 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)   37,665 36,594 0 0 107,843 108,297 52,464 52,464   Balance sheet change%   19.4% -2.8% -100.0% 0.0% 0.0% 0.4% -51.6% 0.0%   Added value   858.7 845.3 0.0 0.0 719.6 1,747.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -636 419 -9,109 0 13,921 5,588 -20,917 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 0.0 0.0 1.0 2.0 0.0 0.0   1000.0 Profitability  2018 2019/6 2019 2020/6 2020 N/A 2021 N/A 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 (%)   36.8% 31.0% 0.0% 0.0% 53.7% 54.9% 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 %   27.0% 21.2% 0.0% 0.0% 42.9% 42.5% 0.0% 0.0%   ROI %   27.6% 22.2% 0.0% 0.0% 48.3% 47.6% 0.0% 0.0%   ROE %   27.2% 21.0% 0.0% 0.0% 48.1% 47.2% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 N/A 2021 N/A 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   95.8% 94.3% 0.0% 0.0% 88.5% 89.4% 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, %   -1,066.9% -707.2% 0.0% 0.0% -70.9% -297.5% 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  2018 2019/6 2019 2020/6 2020 N/A 2021 N/A 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   129.2 672.7 0.0 0.0 822.0 161.2 0.0 0.0   Current Ratio   129.2 672.7 0.0 0.0 822.0 161.2 0.0 0.0   Cash and cash equivalent   9,161.5 5,978.1 0.0 0.0 949.9 5,200.8 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 N/A 2021 N/A 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   12,093.3 14,236.4 0.0 0.0 48,149.7 42,918.8 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 N/A 2021 N/A 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   859 845 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   859 845 0 0 0 0 0 0   EBIT / employee   316 262 0 0 0 0 0 0   Net earnings / employee   9,165 7,418 0 0 0 0 0 0