CVR number 25356950
Industry 46.4210 Wholesale of clothing and footwear

MYBRANDS ApS

 

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

Loading...

Loading...

Loading...

 
Loading...
Bankruptcy Risk 
2017
2018/3
2018
2019/3
2019
2020/3
2020
2021/3
2021
2022/3
Bankruptcy risk for industry  1.5% 1.5% 1.5% 1.5% 1.5%  
Bankruptcy risk  11.6% 7.9% 8.6% 16.5% 13.9%  
Credit score (0-100)  23 32 30 11 15  
Credit rating  BB BB BB BB BB  
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) 
2017
2018/3
2018
2019/3
2019
2020/3
2020
2021/3
2021
2022/3
Net sales  0 0 0 0 0  
Gross profit  735 458 222 50.9 25.7  
EBITDA  19.9 14.8 6.5 -46.5 -18.6  
EBIT  19.9 14.8 6.5 -46.5 -18.6  
Pre-tax profit (PTP)  19.7 -21.0 6.3 -46.5 -18.8  
Net earnings  10.3 -16.5 5.0 -46.3 -32.2  
Pre-tax profit without non-rec. items  19.7 -21.0 6.3 -46.5 -18.8  
 
See the entire income statement

Balance sheet (kDKK) 
2017
2018/3
2018
2019/3
2019
2020/3
2020
2021/3
2021
2022/3
Tangible assets total  0.0 0.0 0.0 0.0 0.0  
Shareholders equity total  175 159 164 117 85.1  
Interest-bearing liabilities  0.0 0.4 0.0 0.0 0.0  
Balance sheet total (assets)  546 290 274 210 101  
Net Debt  -6.3 0.3 -6.6 -38.9 -24.6  
 
See the entire balance sheet

Volume 
2017
2018/3
2018
2019/3
2019
2020/3
2020
2021/3
2021
2022/3
Net sales  0 0 0 0 0  
Net sales growth  0.0% 0.0% 0.0% 0.0% 0.0%  
Gross profit  735 458 222 50.9 25.7  
Gross profit growth  -11.9% -37.6% -51.6% -77.1% -49.5%  
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)  546 290 274 210 101  
Balance sheet change%  13.8% -46.9% -5.5% -23.6% -52.0%  
Added value  19.9 14.8 6.5 -46.5 -18.6  
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  2.0 3.0 4.0 -1.0 -2.0  

Profitability 
2017
2018/3
2018
2019/3
2019
2020/3
2020
2021/3
2021
2022/3
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 (%)  2.7% 3.2% 2.9% -91.5% -72.3%  
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 %  3.9% 3.5% 2.3% -19.2% -12.0%  
ROI %  11.7% 8.8% 4.1% -33.1% -18.3%  
ROE %  6.1% -9.9% 3.1% -33.0% -31.8%  

Solidity 
2017
2018/3
2018
2019/3
2019
2020/3
2020
2021/3
2021
2022/3
Equity ratio %  52.6% 79.4% 82.9% 74.8% 84.5%  
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, %  -31.9% 1.8% -101.4% 83.7% 132.4%  
Gearing %  0.0% 0.3% 0.0% 0.0% 0.0%  
Net interest  0 0 0 0 0  
Financing costs %  0.0% 17,556.3% 110.6% 0.0% 0.0%  

Liquidity 
2017
2018/3
2018
2019/3
2019
2020/3
2020
2021/3
2021
2022/3
Quick Ratio  0.1 0.3 7.5 4.0 5.6  
Current Ratio  1.5 2.2 2.5 2.3 6.4  
Cash and cash equivalent  6.3 0.1 6.6 38.9 24.6  

Capital use efficiency 
2017
2018/3
2018
2019/3
2019
2020/3
2020
2021/3
2021
2022/3
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  174.1 157.6 162.6 116.3 84.1  
Net working capital %  0.0% 0.0% 0.0% 0.0% 0.0%  

Employee efficiency 
2017
2018/3
2018
2019/3
2019
2020/3
2020
2021/3
2021
2022/3
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