Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Mundu 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  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   19.5% 19.4% 11.9% 11.5% 21.5% 11.1% 21.6% 21.2%   Credit score (0-100)   7 6 19 20 4 22 4 5   Credit rating   B B BB BB B 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   0 0 0 0 0 0 0 0   Gross profit   356 259 161 215 219 29.4 0.0 0.0   EBITDA   74.5 119 -13.8 87.4 81.5 -0.9 0.0 0.0   EBIT   -6.2 67.4 -45.0 66.7 81.5 -0.9 0.0 0.0   Pre-tax profit (PTP)   -13.8 61.0 -51.1 61.7 87.6 -0.4 0.0 0.0   Net earnings   -11.3 47.5 -40.2 48.0 68.2 -0.4 0.0 0.0   Pre-tax profit without non-rec. items   -13.8 61.0 -51.1 61.7 87.6 -0.4 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   176 143 112 91.5 48.5 48.5 0.0 0.0   Shareholders equity total   39.6 87.1 46.9 94.9 63.0 62.7 12.7 12.7   Interest-bearing liabilities   103 89.2 74.9 60.0 46.7 8.5 0.0 0.0   Balance sheet total (assets)   305 261 471 445 230 186 12.7 12.7   Net Debt   36.2 31.8 -221 -215 7.8 -80.5 -12.7 -12.7     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   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   356 259 161 215 219 29.4 0.0 0.0   Gross profit growth   0.0% -27.2% -38.1% 33.6% 1.9% -86.5% -100.0% 0.0%   Employees   1 1 1 1 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)   305 261 471 445 230 186 13 13   Balance sheet change%   -17.9% -14.4% 80.7% -5.6% -48.3% -19.0% -93.2% 0.0%   Added value   74.5 119.4 -13.8 87.4 102.2 -0.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -128 -104 -63 -41 -43 0 -48 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -1.0 1.0 -1.0 1.0 2.0 -1.0 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 %   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 (%)   -1.7% 26.0% -28.0% 31.1% 37.3% -2.9% 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 %   -1.8% 24.3% -11.9% 14.9% 26.0% 0.6% 0.0% 0.0%   ROI %   -3.0% 40.7% -27.9% 47.7% 61.6% 1.2% 0.0% 0.0%   ROE %   -13.2% 74.9% -60.0% 67.7% 86.3% -0.6% 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 %   13.0% 33.4% 19.7% 44.8% 40.2% 48.3% 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, %   48.6% 26.6% 1,604.9% -246.3% 9.6% 9,424.4% 0.0% 0.0%   Gearing %   259.1% 102.4% 159.8% 63.2% 74.1% 13.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   7.0% 8.0% 9.4% 9.9% 0.0% 5.7% 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   0.6 1.4 2.8 5.6 2.2 2.4 0.0 0.0   Current Ratio   0.6 1.4 1.0 1.2 1.2 1.2 0.0 0.0   Cash and cash equivalent   66.5 57.4 296.4 275.3 38.9 89.0 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)   0.0 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   -59.9 30.6 -4.2 56.9 25.3 24.9 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  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   75 119 -14 87 102 -1 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   75 119 -14 87 81 -1 0 0   EBIT / employee   -6 67 -45 67 81 -1 0 0   Net earnings / employee   -11 47 -40 48 68 -0 0 0