Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Multimodul A/S

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... 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% 0.8% 0.8%   Bankruptcy risk   19.1% 18.5% 5.2% 4.9% 13.1% 31.9% 6.3% 6.3%   Credit score (0-100)   7 8 43 43 17 0 12 12   Credit rating   C B BB BB B C 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 0 293 0 0 0 0 0   Gross profit   104 -8.9 144 238 152 -58.0 0.0 0.0   EBITDA   87.7 -8.9 144 238 152 -58.0 0.0 0.0   EBIT   87.7 -8.9 27.3 53.7 152 -58.0 0.0 0.0   Pre-tax profit (PTP)   87.7 -8.9 9.0 25.5 141.4 -58.0 0.0 0.0   Net earnings   68.4 -7.0 7.0 134.6 110.3 -136.1 0.0 0.0   Pre-tax profit without non-rec. items   87.7 -8.9 9.0 25.5 141 -58.0 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 0.0 760 584 0.0 0.0 0.0 0.0   Shareholders equity total   93.1 86.2 93.2 113 223 87.2 -413 -413   Interest-bearing liabilities   0.0 0.0 715 933 0.0 0.0 413 413   Balance sheet total (assets)   228 118 875 1,242 398 98.5 0.0 0.0   Net Debt   -0.7 -1.3 715 933 -320 -98.5 413 413     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 0 293 0 0 0 0 0   Net sales growth   0.0% 0.0% 0.0% -100.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   104 -8.9 144 238 152 -58.0 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 65.2% -36.3% 0.0% 0.0% 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)   228 118 875 1,242 398 99 0 0   Balance sheet change%   16.8% -48.3% 641.0% 42.1% -68.0% -75.3% -100.0% 0.0%   Added value   87.7 -8.9 144.2 238.2 336.4 -58.0 0.0 0.0   Added value %   0.0% 0.0% 49.2% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 643 -360 -584 0 0 0   Net sales trend   0.0 0.0 0.0 -1.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 -1.0 1.0 2.0 3.0 -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% 49.2% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   0.0% 0.0% 9.3% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   84.7% 100.0% 18.9% 22.5% 100.0% 100.0% 0.0% 0.0%   Net Earnings %   0.0% 0.0% 2.4% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 0.0% 42.3% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 0.0% 3.1% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   41.4% -5.1% 5.5% 5.1% 18.5% -23.3% 0.0% 0.0%   ROI %   148.9% -9.9% 6.1% 5.8% 23.9% -37.3% 0.0% 0.0%   ROE %   116.1% -7.8% 7.8% 130.5% 65.6% -87.7% 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 %   40.8% 73.0% 10.9% 9.2% 56.1% 88.5% -100.0% -100.0%   Relative indebtedness %   0.0% 0.0% 266.6% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   0.0% 0.0% 266.6% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   -0.7% 14.6% 495.5% 391.4% -210.9% 169.8% 0.0% 0.0%   Gearing %   0.0% 0.0% 766.8% 825.1% 0.0% 0.0% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 5.1% 3.4% 2.2% 0.0% 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   1.7 3.7 0.3 1.0 2.3 8.7 0.0 0.0   Current Ratio   1.7 3.7 0.3 1.0 2.3 8.7 0.0 0.0   Cash and cash equivalent   0.7 1.3 0.0 0.0 320.1 98.5 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)   3,121.3 322.5 139.1 0.0 0.0 0.0 0.0 0.0   Current assets / Net sales %   0.0% 0.0% 39.1% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   93.1 86.2 -325.2 -17.2 223.3 87.2 -206.4 -206.4   Net working capital %   0.0% 0.0% -110.9% 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