Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Muchbetter 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 N/A 2019 2020/3 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% 2.9%   Bankruptcy risk   0.0% 10.2% 6.6% 4.5% 3.8% 2.7% 13.7% 10.9%   Credit score (0-100)   0 25 36 45 51 59 16 22   Credit rating   N/A 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 N/A 2019 2020/3 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   0.0 135 250 657 1,287 1,274 0.0 0.0   EBITDA   0.0 22.7 161 240 437 497 0.0 0.0   EBIT   0.0 0.6 147 230 420 451 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 142.3 199.1 399.6 403.4 0.0 0.0   Net earnings   0.0 -1.5 109.1 153.0 305.6 309.0 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 142 199 400 403 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 N/A 2019 2020/3 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   0.0 141 70.0 0.0 181 181 0.0 0.0   Shareholders equity total   0.0 48.5 158 311 616 925 875 875   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 906 0.0 0.0   Balance sheet total (assets)   0.0 657 1,271 2,542 2,536 3,584 875 875   Net Debt   0.0 -69.3 -617 -506 -450 290 -875 -875     See the entire balance sheet 1000.0 Volume  2018 N/A 2019 2020/3 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   0.0 135 250 657 1,287 1,274 0.0 0.0   Gross profit growth   0.0% 0.0% 85.7% 163.0% 95.7% -1.0% -100.0% 0.0%   Employees   0 1 1 1 3 3 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 200.0% 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)   0 657 1,271 2,542 2,536 3,584 875 875   Balance sheet change%   0.0% 0.0% 93.6% 99.9% -0.2% 41.4% -75.6% 0.0%   Added value   0.0 22.7 161.3 240.5 430.8 496.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 119 -85 -81 164 -45 -181 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 1.0 2.0 3.0 4.0 5.0 0.0 0.0   1000.0 Profitability  2018 N/A 2019 2020/3 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 (%)   0.0% 0.5% 58.8% 35.0% 32.7% 35.4% 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 %   0.0% 0.6% 15.5% 12.1% 16.6% 14.8% 0.0% 0.0%   ROI %   0.0% 8.0% 142.3% 96.2% 87.8% 36.3% 0.0% 0.0%   ROE %   0.0% -3.0% 105.8% 65.4% 65.9% 40.1% 0.0% 0.0%   1000.0 Solidity  2018 N/A 2019 2020/3 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   0.0% 7.4% 12.4% 12.7% 24.3% 25.8% 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, %   0.0% -305.6% -382.2% -210.5% -103.1% 58.4% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 98.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 0.0% 10.7% 0.0% 0.0%   1000.0 Liquidity  2018 N/A 2019 2020/3 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.0 0.5 0.9 0.4 0.5 0.3 0.0 0.0   Current Ratio   0.0 0.8 1.1 1.1 1.2 1.3 0.0 0.0   Cash and cash equivalent   0.0 69.3 616.6 506.1 450.4 616.2 0.0 0.0   1000.0 Capital use efficiency  2018 N/A 2019 2020/3 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   0.0 -92.1 91.3 302.1 443.6 746.7 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 N/A 2019 2020/3 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   0 23 161 240 144 166 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 23 161 240 146 166 0 0   EBIT / employee   0 1 147 230 140 150 0 0   Net earnings / employee   0 -1 109 153 102 103 0 0