Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MUZO 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  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 3.5%   Bankruptcy risk   15.5% 27.6% 13.4% 15.9% 5.2% 8.9% 19.7% 16.2%   Credit score (0-100)   14 3 18 12 41 27 5 11   Credit rating   BB B BB BB BBB BB B 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)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales   564 559 311 0 0 0 0 0   Gross profit   449 497 255 0.0 930 1,785 0.0 0.0   EBITDA   30.5 0.1 -85.5 0.0 396 41.5 0.0 0.0   EBIT   30.5 0.1 -85.5 0.0 349 5.8 0.0 0.0   Pre-tax profit (PTP)   30.5 0.1 -85.6 0.0 348.1 4.6 0.0 0.0   Net earnings   23.8 0.0 -85.6 0.0 288.3 3.6 0.0 0.0   Pre-tax profit without non-rec. items   30.5 0.1 -85.6 0.0 348 4.6 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Tangible assets total   0.0 0.0 0.0 0.0 143 107 0.0 0.0   Shareholders equity total   67.1 67.1 -18.5 -18.5 270 273 223 223   Interest-bearing liabilities   0.0 0.0 13.4 13.4 0.0 0.0 0.0 0.0   Balance sheet total (assets)   100 619 111 111 515 2,113 223 223   Net Debt   -78.8 0.0 -67.5 -67.5 -293 -441 -223 -223     See the entire balance sheet 1000.0 Volume  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales   564 559 311 0 0 0 0 0   Net sales growth   -66.3% -0.9% -44.5% -100.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   449 497 255 0.0 930 1,785 0.0 0.0   Gross profit growth   -71.3% 10.6% -48.7% -100.0% 0.0% 92.0% -100.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   100 619 111 111 515 2,113 223 223   Balance sheet change%   -35.5% 517.6% -82.0% 0.0% 363.2% 310.2% -89.4% 0.0%   Added value   30.5 0.1 -85.5 0.0 348.8 41.5 0.0 0.0   Added value %   5.4%   -27.5% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 0 95 -71 -107 0   Net sales trend   -1.0 -2.0 -3.0 -4.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 -1.0 0.0 1.0 2.0 0.0 0.0   1000.0 Profitability  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A EBITDA %   5.4% 0.0% -27.5% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   5.4% 0.0% -27.5% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   6.8% 0.0% -33.6% 0.0% 37.5% 0.3% 0.0% 0.0%   Net Earnings %   4.2% 0.0% -27.6% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   4.2% 0.0% -27.6% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   5.4% 0.0% -27.6% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   23.8% 0.0% -22.8% 0.0% 108.2% 0.5% 0.0% 0.0%   ROI %   55.6% 0.1% -212.5% 0.0% 246.3% 2.2% 0.0% 0.0%   ROE %   43.1% 0.1% -96.0% 0.0% 151.3% 1.3% 0.0% 0.0%   1000.0 Solidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Equity ratio %   66.9% 10.8% -14.2% -14.2% 52.4% 12.9% 100.0% 100.0%   Relative indebtedness %   5.9% 98.7% 41.8% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   -8.1% 98.7% 15.7% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   -258.4% 0.0% 79.0% 0.0% -73.9% -1,064.8% 0.0% 0.0%   Gearing %   0.0% 0.0% -72.4% -72.4% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.6% 0.0% 11.1% 0.0% 0.0% 0.0%   1000.0 Liquidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Quick Ratio   3.0 1.1 0.7 0.7 1.5 1.1 0.0 0.0   Current Ratio   3.0 1.1 0.9 0.9 1.5 1.1 0.0 0.0   Cash and cash equivalent   78.8 0.0 80.9 80.9 292.8 441.4 0.0 0.0   1000.0 Capital use efficiency  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Trade debtors turnover (days)   13.9 403.9 18.0 0.0 0.0 0.0 0.0 0.0   Trade creditors turnover (days)   0.0 0.0 266.3 0.0 0.0 0.0 0.0 0.0   Current assets / Net sales %   17.8% 110.7% 35.8% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   67.1 67.1 -18.5 -18.5 127.4 166.6 0.0 0.0   Net working capital %   11.9% 12.0% -5.9% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0