Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MOMMEBJERG 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   5.4% 5.9% 5.7% 4.8% 7.7% 6.5% 15.6% 15.4%   Credit score (0-100)   43 40 40 44 31 36 12 13   Credit rating   BBB BBB BBB BBB BB BBB BB BB   Credit limit (kDKK)   -0.0 -0.0 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   174 164 155 159 166 162 0.0 0.0   EBITDA   174 164 155 159 166 162 0.0 0.0   EBIT   174 164 155 159 166 162 0.0 0.0   Pre-tax profit (PTP)   104.5 340.4 242.6 443.3 -221.5 409.9 0.0 0.0   Net earnings   104.5 340.4 242.6 443.3 -221.5 409.9 0.0 0.0   Pre-tax profit without non-rec. items   104 340 243 443 -222 410 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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   -651 -310 -67.7 376 154 564 -5,436 -5,436   Interest-bearing liabilities   1,964 1,735 1,545 2,126 1,961 1,746 5,436 5,436   Balance sheet total (assets)   1,345 1,450 1,525 2,530 2,145 2,340 0.0 0.0   Net Debt   649 310 59.6 -373 -124 -565 5,436 5,436     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   174 164 155 159 166 162 0.0 0.0   Gross profit growth   48.4% -5.6% -5.5% 2.7% 3.9% -2.0% -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)   1,345 1,450 1,525 2,530 2,145 2,340 0 0   Balance sheet change%   8.7% 7.8% 5.2% 65.9% -15.2% 9.0% -100.0% 0.0%   Added value   174.0 164.2 155.2 159.4 165.6 162.3 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 0 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 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 (%)   100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 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 %   12.3% 18.6% 18.1% 22.9% 14.9% 18.6% 0.0% 0.0%   ROI %   12.5% 18.9% 18.5% 23.3% 15.1% 18.8% 0.0% 0.0%   ROE %   8.1% 24.4% 16.3% 46.7% -83.6% 114.2% 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 %   -32.6% -17.6% -4.3% 14.8% 7.2% 24.1% -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, %   373.1% 188.9% 38.4% -233.8% -74.7% -348.0% 0.0% 0.0%   Gearing %   -301.9% -559.1% -2,282.0% 566.0% 1,272.5% 309.6% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   7.1% 0.5% 3.7% 1.5% 27.9% 0.4% 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   0.7 0.8 1.0 1.2 1.1 1.3 0.0 0.0   Current Ratio   0.7 0.8 1.0 1.2 1.1 1.3 0.0 0.0   Cash and cash equivalent   1,315.2 1,425.1 1,485.5 2,498.8 2,084.9 2,311.1 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   -1,834.3 -1,646.9 -1,483.0 -2,101.0 -1,880.3 -1,702.5 -2,718.0 -2,718.0   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   174 164 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   174 164 0 0 0 0 0 0   EBIT / employee   174 164 0 0 0 0 0 0   Net earnings / employee   104 340 0 0 0 0 0 0