Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MØNSTED TRUCKING 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% 5.7% 5.7%   Bankruptcy risk   1.5% 1.3% 1.5% 1.1% 2.1% 1.4% 9.6% 9.4%   Credit score (0-100)   77 81 76 82 66 76 26 26   Credit rating   A A A A BBB A BB BB   Credit limit (kDKK)   11.1 47.8 15.1 124.6 0.2 24.5 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   928 947 969 991 1,045 1,024 0.0 0.0   EBITDA   371 396 246 242 299 271 0.0 0.0   EBIT   237 190 99.9 101 158 129 0.0 0.0   Pre-tax profit (PTP)   143.5 307.5 131.9 278.3 -98.0 250.6 0.0 0.0   Net earnings   111.8 238.9 102.9 236.7 -96.7 195.5 0.0 0.0   Pre-tax profit without non-rec. items   144 308 132 278 -98.0 251 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   1,485 1,285 895 755 615 475 0.0 0.0   Shareholders equity total   3,239 3,340 3,332 3,456 3,245 3,323 3,001 3,001   Interest-bearing liabilities   84.3 16.6 1,705 2,328 34.6 123 0.0 0.0   Balance sheet total (assets)   3,745 3,800 5,657 6,278 3,766 3,869 3,001 3,001   Net Debt   -1,974 -2,282 -423 175 -2,747 -3,024 -3,001 -3,001     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   928 947 969 991 1,045 1,024 0.0 0.0   Gross profit growth   11.3% 2.0% 2.3% 2.3% 5.5% -2.0% -100.0% 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)   3,745 3,800 5,657 6,278 3,766 3,869 3,001 3,001   Balance sheet change%   3.5% 1.5% 48.8% 11.0% -40.0% 2.7% -22.4% 0.0%   Added value   370.6 395.8 246.5 241.7 299.1 270.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   432 -406 -537 -281 -280 -281 -475 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 5.0 5.0 5.0 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 (%)   25.6% 20.1% 10.3% 10.2% 15.1% 12.6% 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 %   4.0% 8.3% 3.2% 5.4% 5.2% 6.6% 0.0% 0.0%   ROI %   4.3% 9.0% 3.5% 5.8% 5.7% 7.3% 0.0% 0.0%   ROE %   3.5% 7.3% 3.1% 7.0% -2.9% 6.0% 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 %   86.5% 87.9% 58.9% 55.1% 86.2% 85.9% 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, %   -532.6% -576.7% -171.8% 72.6% -919.9% -1,116.5% 0.0% 0.0%   Gearing %   2.6% 0.5% 51.2% 67.4% 1.1% 3.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   5.9% 13.2% 2.4% 2.1% 30.5% 3.6% 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   6.2 8.1 2.2 2.0 7.4 7.3 0.0 0.0   Current Ratio   6.2 8.1 2.2 2.0 7.4 7.3 0.0 0.0   Cash and cash equivalent   2,057.9 2,299.0 2,128.5 2,153.1 2,781.7 3,147.0 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   567.9 782.9 870.2 934.9 1,169.5 1,296.3 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