Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MUNKEBOGÅRDEN 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 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   1.1% 1.1% 1.1% 1.1% 1.1% 1.1% 1.1% 1.1%   Bankruptcy risk   6.2% 2.0% 3.9% 11.8% 3.9% 2.5% 11.9% 11.9%   Credit score (0-100)   39 70 50 19 50 62 20 20   Credit rating   BBB A BBB BB BBB BBB BB BB   Credit limit (kDKK)   0.0 0.7 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   1,497 6,380 1,705 -2,492 2,045 4,330 0.0 0.0   EBITDA   145 4,982 598 -3,890 1,720 4,318 0.0 0.0   EBIT   -844 3,982 -724 -4,381 995 3,863 0.0 0.0   Pre-tax profit (PTP)   -1,467.9 3,300.3 -1,273.9 -4,998.0 584.3 3,517.0 0.0 0.0   Net earnings   -1,234.9 2,714.4 -1,091.8 -4,540.5 584.3 3,481.0 0.0 0.0   Pre-tax profit without non-rec. items   -1,468 3,300 -1,274 -4,998 584 3,517 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   27,240 26,381 25,870 23,114 22,017 13,306 0.0 0.0   Shareholders equity total   407 3,121 2,029 -2,511 -1,927 928 579 579   Interest-bearing liabilities   26,292 25,627 24,845 24,058 21,732 9,504 0.0 0.0   Balance sheet total (assets)   30,624 30,722 29,643 25,112 23,412 14,252 579 579   Net Debt   25,688 24,850 24,291 23,985 21,523 9,419 -579 -579     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 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   1,497 6,380 1,705 -2,492 2,045 4,330 0.0 0.0   Gross profit growth   -45.4% 326.0% -73.3% 0.0% 0.0% 111.8% -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)   30,624 30,722 29,643 25,112 23,412 14,252 579 579   Balance sheet change%   0.7% 0.3% -3.5% -15.3% -6.8% -39.1% -95.9% 0.0%   Added value   144.7 4,961.2 263.4 -3,601.6 1,774.5 4,318.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -774 -1,839 -1,498 -3,536 -1,690 -8,540 -13,663 -269   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -1.0 1.0 -1.0 -2.0 1.0 2.0 0.0 0.0   1000.0 Profitability  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 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 (%)   -56.4% 62.4% -42.4% 175.8% 48.6% 89.2% 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 %   -2.8% 13.0% -2.4% -15.3% 5.3% 22.3% 0.0% 0.0%   ROI %   -2.9% 13.7% -2.5% -16.6% 5.9% 25.9% 0.0% 0.0%   ROE %   -120.6% 153.9% -42.4% -33.5% 2.4% 28.6% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   1.3% 10.2% 6.8% -9.1% -7.6% 6.5% 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, %   17,754.3% 498.8% 4,058.6% -616.6% 1,251.5% 218.1% 0.0% 0.0%   Gearing %   6,464.9% 821.1% 1,224.3% -958.1% -1,127.9% 1,024.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.3% 2.6% 2.2% 2.5% 3.6% 5.8% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   0.3 1.1 0.2 0.1 0.1 0.1 0.0 0.0   Current Ratio   1.0 3.3 1.4 0.4 0.3 0.1 0.0 0.0   Cash and cash equivalent   604.7 777.3 554.1 73.3 209.0 85.1 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 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   -11.0 2,855.0 946.9 -2,257.4 -2,440.3 -2,776.5 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 2021/6 2021 2022/6 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   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