Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MJUSIC.DK 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   8.7% 9.1% 12.8% 11.9% 21.3% 20.2% 16.5% 16.3%   Credit score (0-100)   30 28 18 19 4 5 11 11   Credit rating   BB BB BB BB B B 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 0 0 0 0 0 0   Gross profit   600 296 126 166 118 0.9 0.0 0.0   EBITDA   62.5 54.2 -90.4 -45.0 35.6 -58.2 0.0 0.0   EBIT   60.8 52.6 -94.2 -48.9 27.2 -58.2 0.0 0.0   Pre-tax profit (PTP)   59.3 51.4 -94.6 -49.5 26.2 -58.2 0.0 0.0   Net earnings   44.8 39.4 -73.9 -40.0 -36.2 -58.2 0.0 0.0   Pre-tax profit without non-rec. items   59.3 51.4 -94.6 -49.5 26.2 -58.2 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   17.8 16.2 12.3 8.4 0.0 0.0 0.0 0.0   Shareholders equity total   167 206 132 92.1 55.9 -2.3 -127 -127   Interest-bearing liabilities   0.0 0.0 0.0 0.0 10.1 10.1 127 127   Balance sheet total (assets)   267 261 201 136 102 56.9 0.0 0.0   Net Debt   -162 -193 -130 -65.6 -91.9 -46.7 127 127     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   600 296 126 166 118 0.9 0.0 0.0   Gross profit growth   48.1% -50.6% -57.3% 31.4% -29.1% -99.3% -100.0% 0.0%   Employees   1 1 1 1 1 1 0 0   Employee growth %   -50.0% 0.0% 0.0% 0.0% 0.0% 0.0% -100.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   267 261 201 136 102 57 0 0   Balance sheet change%   4.7% -2.0% -23.0% -32.2% -25.3% -44.2% -100.0% 0.0%   Added value   60.8 52.6 -94.2 -48.9 27.2 -58.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   16 -3 -8 -8 -17 0 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 -1.0 -2.0 1.0 -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 (%)   10.1% 17.7% -74.5% -29.4% 23.1% -6,589.4% 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 %   23.3% 19.9% -40.8% -29.0% 22.8% -72.2% 0.0% 0.0%   ROI %   42.2% 28.2% -55.8% -43.6% 34.4% -152.9% 0.0% 0.0%   ROE %   31.0% 21.1% -43.7% -35.7% -48.9% -103.1% 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 %   62.5% 78.8% 65.6% 67.5% 54.8% -3.8% -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, %   -259.8% -355.3% 143.9% 145.8% -257.9% 80.2% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 18.0% -446.0% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 19.1% 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   2.2 4.3 2.7 2.9 2.2 1.0 0.0 0.0   Current Ratio   2.3 4.4 2.7 2.9 2.2 1.0 0.0 0.0   Cash and cash equivalent   162.3 192.5 130.0 65.6 102.0 56.8 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   126.9 189.8 119.7 83.7 55.9 -2.3 -63.6 -63.6   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   61 53 -94 -49 27 -58 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   62 54 -90 -45 36 -58 0 0   EBIT / employee   61 53 -94 -49 27 -58 0 0   Net earnings / employee   45 39 -74 -40 -36 -58 0 0