Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MULTI WINE 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% 1.3%   Bankruptcy risk   8.1% 7.4% 16.4% 24.0% 12.7% 11.9% 20.3% 16.0%   Credit score (0-100)   32 34 11 3 17 19 5 12   Credit rating   BB BB BB B BB 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)  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   2,335 2,847 1,306 -938 662 753 0.0 0.0   EBITDA   283 675 -877 -1,910 536 752 0.0 0.0   EBIT   254 632 -955 -1,938 530 745 0.0 0.0   Pre-tax profit (PTP)   43.4 438.4 -1,115.7 -2,061.8 361.7 630.4 0.0 0.0   Net earnings   35.0 339.9 -871.7 -1,611.5 252.5 466.0 0.0 0.0   Pre-tax profit without non-rec. items   43.4 438 -1,116 -2,062 362 630 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   164 471 418 15.0 7.8 0.0 0.0 0.0   Shareholders equity total   536 876 4.5 -1,607 -1,355 -889 -1,014 -1,014   Interest-bearing liabilities   30.5 2,345 1,945 47.5 28.4 277 1,014 1,014   Balance sheet total (assets)   12,282 13,909 13,636 7,459 4,418 5,269 0.0 0.0   Net Debt   -446 1,635 1,901 -1,494 -747 263 1,014 1,014     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   2,335 2,847 1,306 -938 662 753 0.0 0.0   Gross profit growth   -7.6% 21.9% -54.1% 0.0% 0.0% 13.6% -100.0% 0.0%   Employees   5 5 5 2 1 1 0 0   Employee growth %   -16.7% 0.0% 0.0% -60.0% -50.0% 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)   12,282 13,909 13,636 7,459 4,418 5,269 0 0   Balance sheet change%   4.8% 13.2% -2.0% -45.3% -40.8% 19.3% -100.0% 0.0%   Added value   282.6 675.0 -877.0 -1,910.1 558.3 752.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -17 264 -132 -431 -13 -16 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 -1.0 -2.0 1.0 2.0 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 (%)   10.9% 22.2% -73.1% 206.6% 80.0% 98.9% 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 %   2.1% 4.8% -6.9% -17.1% 7.1% 12.5% 0.0% 0.0%   ROI %   15.7% 28.2% -25.8% -100.7% 146.4% 118.8% 0.0% 0.0%   ROE %   6.7% 48.1% -198.0% -43.2% 4.3% 9.6% 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 %   4.4% 6.3% 0.0% -17.7% -23.5% -14.4% -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, %   -157.8% 242.2% -216.7% 78.2% -139.5% 35.0% 0.0% 0.0%   Gearing %   5.7% 267.7% 43,522.3% -3.0% -2.1% -31.1% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   27.0% 16.3% 7.5% 12.4% 443.0% 74.8% 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   0.5 0.5 0.5 0.7 0.8 0.8 0.0 0.0   Current Ratio   1.0 1.1 1.1 0.8 0.9 0.9 0.0 0.0   Cash and cash equivalent   476.5 710.4 44.7 1,541.4 775.8 13.5 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   539.8 892.1 1,284.4 -1,638.1 -732.4 -606.8 -506.8 -506.8   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   57 135 -175 -955 558 752 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   57 135 -175 -955 536 752 0 0   EBIT / employee   51 126 -191 -969 530 745 0 0   Net earnings / employee   7 68 -174 -806 253 466 0 0