Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MUSIKER-BØRSEN 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% 0.9% 0.9%   Bankruptcy risk   2.2% 2.5% 4.1% 2.5% 2.4% 3.8% 17.6% 17.3%   Credit score (0-100)   68 64 49 60 63 50 9 9   Credit rating   BBB BBB BBB BBB BBB BBB B BB   Credit limit (kDKK)   0.1 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   257 234 121 340 412 211 0.0 0.0   EBITDA   114 80.9 -91.6 128 195 -3.8 0.0 0.0   EBIT   94.8 61.6 -111 109 179 -19.8 0.0 0.0   Pre-tax profit (PTP)   82.3 47.7 -126.0 92.7 162.2 -33.1 0.0 0.0   Net earnings   60.8 33.7 -126.0 92.8 124.0 -33.5 0.0 0.0   Pre-tax profit without non-rec. items   82.3 47.7 -126 92.7 162 -33.1 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   790 771 752 733 717 701 0.0 0.0   Shareholders equity total   957 935 809 789 763 668 260 260   Interest-bearing liabilities   450 453 453 452 450 451 0.0 0.0   Balance sheet total (assets)   1,548 1,509 1,312 1,394 1,488 1,245 260 260   Net Debt   -281 -282 384 269 -317 -80.4 -260 -260     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   257 234 121 340 412 211 0.0 0.0   Gross profit growth   -10.3% -8.7% -48.5% 182.0% 21.2% -48.7% -100.0% 0.0%   Employees   0 0 0 0 0 1 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% -100.0% 0.0%   Employee expenses   -142.5 -153.3 -212.1 -211.6 -216.6 -215.1 0.0 0.0   Balance sheet total (assets)   1,548 1,509 1,312 1,394 1,488 1,245 260 260   Balance sheet change%   -4.0% -2.5% -13.1% 6.2% 6.7% -16.3% -79.1% 0.0%   Added value   256.5 234.2 120.5 339.9 415.2 211.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -39 -39 -39 -39 -32 -32 -701 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 -1.0 1.0 2.0 -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 (%)   36.9% 26.3% -92.0% 32.1% 43.5% -9.4% 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 %   6.0% 4.0% -7.9% 8.1% 12.4% -1.4% 0.0% 0.0%   ROI %   6.7% 4.4% -8.4% 8.7% 14.6% -1.7% 0.0% 0.0%   ROE %   6.4% 3.6% -14.4% 11.6% 16.0% -4.7% 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 %   61.8% 62.0% 61.7% 56.6% 51.3% 53.7% 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, %   -246.6% -348.1% -419.5% 209.7% -162.4% 2,111.2% 0.0% 0.0%   Gearing %   47.0% 48.4% 56.0% 57.3% 59.1% 67.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.8% 3.1% 3.3% 3.6% 3.8% 3.0% 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   5.4 6.0 10.6 4.3 2.8 4.3 0.0 0.0   Current Ratio   5.4 6.0 10.6 4.3 2.8 4.3 0.0 0.0   Cash and cash equivalent   731.2 734.2 68.8 182.7 767.6 531.6 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   616.6 614.3 507.6 505.9 495.9 417.5 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 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 0 211 0 0   Employee expenses / employee   0 0 0 0 0 -215 0 0   EBITDA / employee   0 0 0 0 0 -4 0 0   EBIT / employee   0 0 0 0 0 -20 0 0   Net earnings / employee   0 0 0 0 0 -33 0 0