Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MÜLLER ENGINEERING 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% 1.1% 1.1%   Bankruptcy risk   5.9% 1.7% 2.5% 11.1% 4.8% 12.5% 16.2% 16.0%   Credit score (0-100)   41 75 62 20 44 18 11 12   Credit rating   BBB A BBB BB BBB BB BB BB   Credit limit (kDKK)   0.0 8.0 0.0 -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 (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   2,859 3,846 1,547 -1,480 1,382 63.8 0.0 0.0   EBITDA   1,964 3,044 645 -2,840 124 -549 0.0 0.0   EBIT   1,924 3,004 600 -2,886 78.8 -594 0.0 0.0   Pre-tax profit (PTP)   1,879.1 2,912.3 415.9 -3,120.3 -71.4 -737.4 0.0 0.0   Net earnings   1,455.6 2,264.1 322.3 -2,437.4 -53.2 -583.3 0.0 0.0   Pre-tax profit without non-rec. items   1,879 2,912 416 -3,120 -71.4 -737 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   120 80.0 137 91.1 45.5 0.0 0.0 0.0   Shareholders equity total   171 2,435 1,007 120 66.3 -517 -642 -642   Interest-bearing liabilities   1,277 3,128 4,552 6,168 4,770 4,430 642 642   Balance sheet total (assets)   2,062 6,898 6,310 9,113 7,408 3,961 0.0 0.0   Net Debt   1,061 -587 2,991 6,027 1,932 2,509 642 642     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   2,859 3,846 1,547 -1,480 1,382 63.8 0.0 0.0   Gross profit growth   6.5% 34.5% -59.8% 0.0% 0.0% -95.4% -100.0% 0.0%   Employees   2 2 2 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% -100.0% 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)   2,062 6,898 6,310 9,113 7,408 3,961 0 0   Balance sheet change%   -29.2% 234.6% -8.5% 44.4% -18.7% -46.5% -100.0% 0.0%   Added value   1,963.9 3,044.4 645.4 -2,840.0 124.4 -548.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   80 -80 11 -91 -91 -91 0 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 1.0 -1.0 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 (%)   67.3% 78.1% 38.8% 195.0% 5.7% -931.2% 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 %   79.7% 68.5% 10.6% -36.5% 2.1% -7.2% 0.0% 0.0%   ROI %   107.6% 87.6% 12.5% -47.5% 3.1% -9.2% 0.0% 0.0%   ROE %   340.2% 173.8% 18.7% -432.7% -57.3% -29.0% 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 %   8.3% 35.3% 16.0% 1.3% 0.9% -11.5% -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, %   54.0% -19.3% 463.5% -212.2% 1,553.4% -457.3% 0.0% 0.0%   Gearing %   748.6% 128.5% 452.0% 5,158.7% 7,189.9% -857.1% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   7.4% 7.1% 7.3% 5.7% 4.4% 6.7% 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   1.0 1.5 1.2 1.0 1.0 0.9 0.0 0.0   Current Ratio   1.0 1.5 1.2 1.0 1.0 0.9 0.0 0.0   Cash and cash equivalent   216.2 3,715.2 1,560.5 140.3 2,837.7 1,921.4 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   52.3 2,354.7 870.4 28.5 20.8 -516.9 -321.0 -321.0   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   982 1,522 323 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   982 1,522 323 0 0 0 0 0   EBIT / employee   962 1,502 300 0 0 0 0 0   Net earnings / employee   728 1,132 161 0 0 0 0 0