Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Munck Studios København 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% 1.5% 1.5%   Bankruptcy risk   10.2% 7.4% 2.5% 4.8% 4.5% 4.8% 13.2% 12.9%   Credit score (0-100)   25 34 62 43 46 44 17 18   Credit rating   BB BB BBB BBB BBB BBB 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   3,031 4,300 4,916 4,801 6,614 5,917 0.0 0.0   EBITDA   161 336 349 68.0 528 238 0.0 0.0   EBIT   161 336 349 68.0 528 238 0.0 0.0   Pre-tax profit (PTP)   140.0 330.0 321.0 52.0 418.0 212.3 0.0 0.0   Net earnings   108.0 257.0 249.0 39.0 308.0 161.1 0.0 0.0   Pre-tax profit without non-rec. items   140 330 321 52.0 418 212 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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   161 418 668 707 1,015 1,176 1,126 1,126   Interest-bearing liabilities   564 389 0.0 0.0 40.0 221 0.0 0.0   Balance sheet total (assets)   2,318 5,399 7,026 6,016 4,538 4,518 1,126 1,126   Net Debt   391 -74.0 -4,947 -1,366 -679 -898 -1,126 -1,126     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   3,031 4,300 4,916 4,801 6,614 5,917 0.0 0.0   Gross profit growth   44.1% 41.9% 14.3% -2.3% 37.8% -10.5% -100.0% 0.0%   Employees   4 5 6 6 10 7 0 0   Employee growth %   100.0% 25.0% 20.0% 0.0% 66.7% -30.0% -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)   2,318 5,399 7,026 6,016 4,538 4,518 1,126 1,126   Balance sheet change%   17.7% 132.9% 30.1% -14.4% -24.6% -0.4% -75.1% 0.0%   Added value   161.0 336.0 349.0 68.0 528.0 238.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 5.0 5.0 5.0 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 (%)   5.3% 7.8% 7.1% 1.4% 8.0% 4.0% 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 %   7.5% 8.7% 5.6% 1.0% 10.0% 5.3% 0.0% 0.0%   ROI %   27.5% 43.9% 47.3% 9.9% 59.9% 19.4% 0.0% 0.0%   ROE %   100.9% 88.8% 45.9% 5.7% 35.8% 14.7% 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 %   9.5% 15.0% 15.5% 18.5% 25.7% 33.2% 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, %   242.9% -22.0% -1,417.5% -2,008.8% -128.6% -377.1% 0.0% 0.0%   Gearing %   350.3% 93.1% 0.0% 0.0% 3.9% 18.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.4% 1.3% 14.4% 0.0% 550.0% 19.7% 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   1.5 2.2 1.9 1.9 1.5 1.9 0.0 0.0   Current Ratio   1.0 1.1 1.1 1.1 1.3 1.3 0.0 0.0   Cash and cash equivalent   173.0 463.0 4,947.0 1,366.0 719.0 1,119.0 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   82.0 337.0 585.0 618.0 926.0 1,073.9 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  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   40 67 58 11 53 34 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   40 67 58 11 53 34 0 0   EBIT / employee   40 67 58 11 53 34 0 0   Net earnings / employee   27 51 42 7 31 23 0 0