Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

M & M HAIRSTYLE 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   5.5% 5.5% 5.5% 5.5% 5.5% 5.5% 5.5% 5.5%   Bankruptcy risk   6.6% 6.0% 2.3% 1.9% 1.3% 1.3% 10.5% 10.5%   Credit score (0-100)   38 40 65 68 80 79 23 23   Credit rating   BBB BBB BBB A A A BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.3 36.5 42.7 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   1,569 1,772 2,004 2,259 2,381 2,490 0.0 0.0   EBITDA   88.8 157 449 402 365 417 0.0 0.0   EBIT   32.7 101 393 394 363 417 0.0 0.0   Pre-tax profit (PTP)   11.1 85.1 371.5 372.1 350.1 408.1 0.0 0.0   Net earnings   7.3 66.4 289.3 290.3 272.9 317.5 0.0 0.0   Pre-tax profit without non-rec. items   11.1 85.1 371 372 350 408 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   122 65.8 10.0 2.2 0.0 0.0 0.0 0.0   Shareholders equity total   -92.5 -26.1 263 554 826 1,144 1,064 1,064   Interest-bearing liabilities   499 493 521 330 340 244 0.0 0.0   Balance sheet total (assets)   1,001 1,248 1,925 1,770 2,075 2,175 1,064 1,064   Net Debt   216 -140 -453 -873 -1,301 -1,441 -1,064 -1,064     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   1,569 1,772 2,004 2,259 2,381 2,490 0.0 0.0   Gross profit growth   -0.6% 12.9% 13.1% 12.7% 5.4% 4.6% -100.0% 0.0%   Employees   7 7 7 7 7 7 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)   1,001 1,248 1,925 1,770 2,075 2,175 1,064 1,064   Balance sheet change%   8.6% 24.7% 54.2% -8.0% 17.2% 4.8% -51.1% 0.0%   Added value   88.8 157.4 448.8 402.2 370.6 416.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -112 -113 -112 -16 -4 0 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 3.0 4.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 (%)   2.1% 5.7% 19.6% 17.5% 15.2% 16.7% 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 %   3.1% 8.5% 24.6% 21.3% 18.9% 19.6% 0.0% 0.0%   ROI %   6.6% 20.4% 61.5% 47.3% 35.4% 32.7% 0.0% 0.0%   ROE %   0.8% 5.9% 38.3% 71.1% 39.6% 32.2% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   -9.3% -2.2% 14.3% 33.1% 41.3% 54.3% 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, %   242.8% -89.0% -100.9% -217.0% -356.5% -345.9% 0.0% 0.0%   Gearing %   -539.9% -1,888.8% 198.1% 59.6% 41.1% 21.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.4% 3.2% 4.3% 5.2% 3.8% 3.1% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   0.8 1.0 1.4 1.7 2.0 2.4 0.0 0.0   Current Ratio   1.1 1.3 1.5 1.8 2.1 2.6 0.0 0.0   Cash and cash equivalent   284.0 633.3 974.0 1,202.6 1,640.9 1,685.6 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   81.0 197.5 571.4 752.8 1,027.6 1,233.7 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   13 22 64 57 53 60 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   13 22 64 57 52 60 0 0   EBIT / employee   5 14 56 56 52 60 0 0   Net earnings / employee   1 9 41 41 39 45 0 0