Munkholm Consult A/S

 

Quicksearch
from your own companies




Analyst: XBRLDenmark
 
Loading...

Loading...

Loading...

Loading...

 
Loading...

Bankruptcy Risk 
2019
2019/9
2020
2020/9
2021
2021/9
2022
2022/9
2023
2023/9
Bankruptcy risk for industry  1.9% 1.9% 1.9% 1.9% 1.9%  
Bankruptcy risk  3.4% 2.5% 4.9% 4.9% 6.7%  
Credit score (0-100)  56 62 43 44 34  
Credit rating  BBB BBB BBB BBB BBB  
Credit limit (kDKK)  0.0 0.0 0.0 0.0 0.0  

How are these values calculated?
 
View the automatically generated explanation of bankruptcy risk

Income statement (kDKK) 
2019
2019/9
2020
2020/9
2021
2021/9
2022
2022/9
2023
2023/9

Net sales  0 0 0 0 0  
Gross profit  827 1,146 2,233 3,395 951  
EBITDA  364 566 1,587 2,632 -319  
EBIT  130 318 1,411 2,440 -526  
Pre-tax profit (PTP)  117.9 309.9 1,393.8 2,402.4 -560.2  
Net earnings  90.9 239.8 1,084.5 1,871.0 -516.3  
Pre-tax profit without non-rec. items  118 310 1,394 2,402 -560  

 
See the entire income statement

Balance sheet (kDKK) 
2019
2019/9
2020
2020/9
2021
2021/9
2022
2022/9
2023
2023/9

Tangible assets total  608 574 520 888 1,031  
Shareholders equity total  874 914 1,599 2,970 453  
Interest-bearing liabilities  126 307 331 504 1,089  
Balance sheet total (assets)  1,281 1,626 2,371 4,241 2,209  

Net Debt  -87.0 -291 -1,039 -2,240 846  
 
See the entire balance sheet

Volume 
2019
2019/9
2020
2020/9
2021
2021/9
2022
2022/9
2023
2023/9

Net sales  0 0 0 0 0  
Net sales growth  0.0% 0.0% 0.0% 0.0% 0.0%  
Gross profit  827 1,146 2,233 3,395 951  
Gross profit growth  -2.4% 38.6% 94.8% 52.0% -72.0%  
Employees  1 2 2 2 2  
Employee growth %  0.0% 100.0% 0.0% 0.0% 0.0%  
Employee expenses  0.0 0.0 0.0 0.0 0.0  
Balance sheet total (assets)  1,281 1,626 2,371 4,241 2,209  
Balance sheet change%  -35.6% 26.9% 45.8% 78.8% -47.9%  
Added value  363.9 565.7 1,587.2 2,616.7 -319.1  
Added value %  0.0% 0.0% 0.0% 0.0% 0.0%  
Investments  -354 -282 -230 176 -65  

Net sales trend  0.0 0.0 0.0 0.0 0.0  
EBIT trend  3.0 4.0 5.0 5.0 -1.0  

Profitability 
2019
2019/9
2020
2020/9
2021
2021/9
2022
2022/9
2023
2023/9
EBITDA %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT to gross profit (%)  15.7% 27.8% 63.2% 71.9% -55.4%  
Net Earnings %  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%  
Pre tax profit less extraordinaries %  0.0% 0.0% 0.0% 0.0% 0.0%  
ROA %  7.9% 21.9% 70.6% 73.8% -16.0%  
ROI %  10.4% 28.1% 89.0% 89.4% -20.4%  
ROE %  9.8% 26.8% 86.3% 81.9% -30.2%  

Solidity 
2019
2019/9
2020
2020/9
2021
2021/9
2022
2022/9
2023
2023/9
Equity ratio %  68.2% 56.2% 67.4% 70.0% 20.5%  
Relative indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Relative net indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net int. bear. debt to EBITDA, %  -23.9% -51.5% -65.4% -85.1% -265.0%  
Gearing %  14.4% 33.6% 20.7% 17.0% 240.2%  
Net interest  0 0 0 0 0  
Financing costs %  8.0% 4.1% 5.4% 9.2% 5.5%  

Liquidity 
2019
2019/9
2020
2020/9
2021
2021/9
2022
2022/9
2023
2023/9
Quick Ratio  1.8 1.7 4.1 4.6 0.7  
Current Ratio  1.8 1.7 4.1 4.6 0.7  
Cash and cash equivalent  213.2 598.3 1,369.9 2,743.9 243.5  

Capital use efficiency 
2019
2019/9
2020
2020/9
2021
2021/9
2022
2022/9
2023
2023/9
Trade debtors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Trade creditors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Current assets / Net sales %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net working capital  305.0 449.3 1,394.3 2,624.2 -577.7  
Net working capital %  0.0% 0.0% 0.0% 0.0% 0.0%  

Employee efficiency 
2019
2019/9
2020
2020/9
2021
2021/9
2022
2022/9
2023
2023/9
Net sales / employee  0 0 0 0 0  
Added value / employee  364 283 794 1,308 -160  
Employee expenses / employee  0 0 0 0 0  
EBITDA / employee  364 283 794 1,316 -160  
EBIT / employee  130 159 706 1,220 -263  
Net earnings / employee  91 120 542 935 -258