CVR number 20215607
Industry 46.9000 Non-specialised wholesale trade

MVF 3 ApS

 

Quicksearch
from your own companies
Analyst: XBRLDenmark
 
Loading...

Loading...

Loading...

Loading...

 
Loading...
Bankruptcy Risk 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Bankruptcy risk for industry  2.1% 2.1% 2.1% 2.1% 2.1%  
Bankruptcy risk  6.0% 6.4% 6.8% 9.4% 6.5%  
Credit score (0-100)  40 37 34 25 36  
Credit rating  BBB BBB BBB BB 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
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Net sales  0 0 0 0 0  
Gross profit  85.0 32.7 35.7 -48.7 -167  
EBITDA  44.1 32.7 35.7 -199 -167  
EBIT  44.1 32.7 35.7 -199 -167  
Pre-tax profit (PTP)  5.5 21.4 25.1 -194.8 -115.1  
Net earnings  5.5 21.4 25.1 -194.8 -115.1  
Pre-tax profit without non-rec. items  5.5 21.4 25.1 -195 -115  
 
See the entire income statement

Balance sheet (kDKK) 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Tangible assets total  0.0 0.0 0.0 0.0 0.0  
Shareholders equity total  124 145 170 -24.6 -140  
Interest-bearing liabilities  1,188 1,200 1,224 1,248 1,248  
Balance sheet total (assets)  1,426 1,452 1,613 1,368 1,138  
Net Debt  -91.9 123 246 76.2 152  
 
See the entire balance sheet

Volume 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Net sales  0 0 0 0 0  
Net sales growth  0.0% 0.0% 0.0% 0.0% 0.0%  
Gross profit  85.0 32.7 35.7 -48.7 -167  
Gross profit growth  0.0% -61.5% 9.2% 0.0% -242.6%  
Employees  0 0 0 0 0  
Employee growth %  0.0% 0.0% 0.0% 0.0% 0.0%  
Employee expenses  0.0 0.0 0.0 0.0 0.0  
Balance sheet total (assets)  1,426 1,452 1,613 1,368 1,138  
Balance sheet change%  -15.9% 1.9% 11.0% -15.2% -16.8%  
Added value  44.1 32.7 35.7 -198.7 -166.7  
Added value %  0.0% 0.0% 0.0% 0.0% 0.0%  
Investments  0 0 0 0 0  
Net sales trend  0.0 0.0 0.0 0.0 0.0  
EBIT trend  4.0 5.0 5.0 -1.0 -2.0  

Profitability 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
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 (%)  51.9% 100.0% 100.0% 408.3% 100.0%  
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 %  2.8% 3.4% 3.5% -9.6% -8.6%  
ROI %  3.4% 3.6% 3.9% -10.9% -9.2%  
ROE %  4.5% 15.9% 15.9% -25.3% -9.2%  

Solidity 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Equity ratio %  8.7% 10.0% 10.6% -1.8% -10.9%  
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, %  -208.3% 376.0% 689.8% -38.3% -91.1%  
Gearing %  960.5% 827.0% 719.0% -5,063.1% -893.3%  
Net interest  0 0 0 0 0  
Financing costs %  3.3% 2.3% 2.3% 4.1% 0.1%  

Liquidity 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Quick Ratio  1.1 1.1 1.1 1.0 0.9  
Current Ratio  1.1 1.1 1.1 1.0 0.9  
Cash and cash equivalent  1,280.1 1,077.0 977.2 1,171.9 1,096.1  

Capital use efficiency 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Trade debtors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Trade creditors turnover (days)  0.0 926.2 2,034.3 1,087.3 64.9  
Current assets / Net sales %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net working capital  111.4 125.8 148.4 -56.2 -176.2  
Net working capital %  0.0% 0.0% 0.0% 0.0% 0.0%  

Employee efficiency 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Net sales / employee  0 0 0 0 0  
Added value / employee  0 0 0 0 0  
Employee expenses / employee  0 0 0 0 0  
EBITDA / employee  0 0 0 0 0  
EBIT / employee  0 0 0 0 0  
Net earnings / employee  0 0 0 0 0