Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Magasin Stewardess Eftf. 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   3.6% 3.6% 3.6% 3.6% 3.6% 3.6% 3.6% 3.6%   Bankruptcy risk   6.9% 6.2% 3.4% 3.2% 8.9% 8.9% 16.8% 16.4%   Credit score (0-100)   36 39 53 54 27 27 10 11   Credit rating   BBB BBB BBB BBB BB BB 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   1,012 973 1,094 1,186 737 560 0.0 0.0   EBITDA   73.2 72.2 356 264 -193 -379 0.0 0.0   EBIT   50.9 72.2 356 264 -194 -381 0.0 0.0   Pre-tax profit (PTP)   41.9 61.4 334.8 252.5 -199.0 -384.0 0.0 0.0   Net earnings   34.8 49.9 259.7 196.0 -199.0 -384.0 0.0 0.0   Pre-tax profit without non-rec. items   41.9 61.4 335 253 -199 -384 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   0.0 0.0 0.0 0.0 15.8 14.4 0.0 0.0   Shareholders equity total   223 273 533 729 530 146 95.7 95.7   Interest-bearing liabilities   344 344 344 0.3 0.3 0.3 0.0 0.0   Balance sheet total (assets)   940 1,094 1,535 1,502 1,092 761 95.7 95.7   Net Debt   160 -78.6 -489 -675 -326 -135 -95.7 -95.7     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   1,012 973 1,094 1,186 737 560 0.0 0.0   Gross profit growth   -2.2% -3.9% 12.5% 8.4% -37.8% -24.0% -100.0% 0.0%   Employees   0 3 3 3 3 3 0 0   Employee growth %   0.0% 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)   940 1,094 1,535 1,502 1,092 761 96 96   Balance sheet change%   8.4% 16.3% 40.3% -2.2% -27.3% -30.3% -87.4% 0.0%   Added value   73.2 72.2 356.3 263.6 -194.1 -379.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -45 0 0 0 14 -3 -14 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 5.0 -1.0 -2.0 0.0 0.0   1000.0 Profitability  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 (%)   5.0% 7.4% 32.6% 22.2% -26.3% -68.0% 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 %   5.6% 7.1% 27.1% 17.4% -15.0% -41.1% 0.0% 0.0%   ROI %   9.3% 12.2% 47.7% 32.8% -30.8% -112.7% 0.0% 0.0%   ROE %   16.9% 20.1% 64.5% 31.1% -31.6% -113.7% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   23.7% 25.0% 34.7% 48.5% 48.5% 19.1% 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, %   218.9% -108.9% -137.2% -256.0% 169.0% 35.6% 0.0% 0.0%   Gearing %   154.4% 126.2% 64.5% 0.0% 0.1% 0.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.6% 3.1% 6.2% 6.5% 1,829.2% 1,140.6% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   0.5 0.8 1.2 1.4 1.0 0.9 0.0 0.0   Current Ratio   1.3 1.4 1.7 2.4 2.2 1.4 0.0 0.0   Cash and cash equivalent   184.1 423.1 832.2 675.0 325.9 135.3 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   230.2 291.6 624.3 865.9 577.6 195.0 0.0 0.0   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 24 119 88 -65 -126 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 24 119 88 -64 -126 0 0   EBIT / employee   0 24 119 88 -65 -127 0 0   Net earnings / employee   0 17 87 65 -66 -128 0 0