Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Mutmut ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading... Loading... Loading... Loading...

1000.0 Bankruptcy Risk  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   12.3% 10.0% 10.1% 11.1% 9.3% 9.1% 21.1% 21.1%   Credit score (0-100)   20 24 23 21 25 27 5 5   Credit rating   BB BB BB BB BB BB B B   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)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   246 390 288 0 0 0 0 0   Gross profit   132 282 204 210 159 175 0.0 0.0   EBITDA   -17.1 10.3 12.0 54.7 84.8 80.7 0.0 0.0   EBIT   -17.1 10.3 12.0 54.7 84.8 80.7 0.0 0.0   Pre-tax profit (PTP)   -17.5 9.8 11.6 54.6 83.3 79.3 0.0 0.0   Net earnings   -17.5 9.8 11.6 46.8 65.0 60.8 0.0 0.0   Pre-tax profit without non-rec. items   -17.5 9.8 11.6 54.6 83.3 79.3 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   77.5 87.3 93.9 140 205 266 26.2 26.2   Interest-bearing liabilities   0.0 0.0 0.0 0.0 1.4 1.4 0.0 0.0   Balance sheet total (assets)   121 218 112 259 276 446 26.2 26.2   Net Debt   -71.6 -131 -15.1 -135 -155 -278 -26.2 -26.2     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   246 390 288 0 0 0 0 0   Net sales growth   -13.7% 58.9% -26.3% -100.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   132 282 204 210 159 175 0.0 0.0   Gross profit growth   -39.0% 112.9% -27.8% 3.0% -24.5% 10.5% -100.0% 0.0%   Employees   0 0 0 0 1 1 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)   121 218 112 259 276 446 26 26   Balance sheet change%   -15.1% 80.6% -48.6% 131.1% 6.7% 61.3% -94.1% 0.0%   Added value   -17.1 10.3 12.0 54.7 84.8 80.7 0.0 0.0   Added value %   -7.0% 2.6% 4.2% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 0   Net sales trend   -1.0 1.0 -1.0 -2.0 0.0 0.0 0.0 0.0   EBIT trend   -2.0 1.0 2.0 3.0 4.0 5.0 0.0 0.0   1000.0 Profitability  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A EBITDA %   -7.0% 2.6% 4.2% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   -7.0% 2.6% 4.2% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   -12.9% 3.6% 5.9% 26.0% 53.5% 46.1% 0.0% 0.0%   Net Earnings %   -7.1% 2.5% 4.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   -7.1% 2.5% 4.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   -7.1% 2.5% 4.0% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   -12.9% 6.1% 7.3% 29.5% 31.7% 22.4% 0.0% 0.0%   ROI %   -19.7% 12.5% 13.2% 46.7% 48.8% 34.1% 0.0% 0.0%   ROE %   -20.3% 11.9% 12.8% 39.9% 37.6% 25.8% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   64.2% 40.1% 83.8% 54.2% 74.4% 59.7% 100.0% 100.0%   Relative indebtedness %   17.6% 33.5% 6.3% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   -11.5% 0.0% 1.1% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   418.6% -1,272.5% -126.2% -247.0% -182.9% -343.8% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.7% 0.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 209.9% 115.7% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   1.7 1.0 1.7 1.2 2.2 1.7 0.0 0.0   Current Ratio   2.8 1.7 6.2 2.2 3.9 2.5 0.0 0.0   Cash and cash equivalent   71.6 130.7 15.1 135.0 156.5 279.0 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Trade debtors turnover (days)   0.1 0.1 20.5 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 %   49.2% 55.9% 38.9% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   77.5 87.3 93.9 140.4 205.4 266.2 0.0 0.0   Net working capital %   31.6% 22.4% 32.6% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 85 81 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 85 81 0 0   EBIT / employee   0 0 0 0 85 81 0 0   Net earnings / employee   0 0 0 0 65 61 0 0