Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Mystery Makers 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   4.7% 2.4% 21.3% 5.4% 10.5% 24.6% 17.5% 17.3%   Credit score (0-100)   47 65 5 40 22 2 9 9   Credit rating   BBB BBB B BBB BB B 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   6,994 7,433 3,920 5,770 5,368 3,406 0.0 0.0   EBITDA   916 1,417 -1,192 2,456 -186 -997 0.0 0.0   EBIT   -247 109 -2,494 300 -186 -1,297 0.0 0.0   Pre-tax profit (PTP)   -407.7 87.9 -2,531.7 285.6 -228.2 -1,277.9 0.0 0.0   Net earnings   -321.6 78.9 -1,971.1 214.3 -242.1 -1,021.2 0.0 0.0   Pre-tax profit without non-rec. items   -408 87.9 -2,532 286 -228 -1,278 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   1,645 1,724 -247 -32.5 -275 -1,296 -2,652 -2,652   Interest-bearing liabilities   95.5 488 774 185 7.9 1,114 2,652 2,652   Balance sheet total (assets)   5,579 6,428 4,746 7,332 3,750 3,376 0.0 0.0   Net Debt   -1,053 243 754 -4,757 -3,063 422 2,652 2,652     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   6,994 7,433 3,920 5,770 5,368 3,406 0.0 0.0   Gross profit growth   88,814.3% 6.3% -47.3% 47.2% -7.0% -36.6% -100.0% 0.0%   Employees   14 14 14 14 13 13 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% -7.1% 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)   5,579 6,428 4,746 7,332 3,750 3,376 0 0   Balance sheet change%   102,707.5% 15.2% -26.2% 54.5% -48.9% -10.0% -100.0% 0.0%   Added value   915.9 1,416.5 -1,191.9 2,455.5 1,969.4 -996.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   2,006 -110 -2,605 -5,221 0 1,374 -1,675 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -1.0 1.0 -1.0 1.0 -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 (%)   -3.5% 1.5% -63.6% 5.2% -3.5% -38.1% 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 %   -8.8% 1.8% -43.6% 4.9% -3.2% -29.2% 0.0% 0.0%   ROI %   -23.7% 4.2% -116.2% 38.9% -72.7% -226.3% 0.0% 0.0%   ROE %   -39.0% 4.7% -60.9% 3.5% -4.4% -28.7% 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 %   33.1% 28.6% -4.9% -0.4% -6.8% -27.7% -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, %   -115.0% 17.1% -63.3% -193.7% 1,644.7% -42.4% 0.0% 0.0%   Gearing %   5.8% 28.3% -313.5% -568.4% -2.9% -85.9% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   337.2% 7.8% 6.4% 3.2% 44.9% 1.6% 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 0.2 0.0 0.9 0.9 0.2 0.0 0.0   Current Ratio   0.6 0.5 0.3 1.0 0.9 0.3 0.0 0.0   Cash and cash equivalent   1,148.3 244.9 19.5 4,942.0 3,070.6 691.3 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   -1,505.3 -1,921.6 -3,316.5 4.9 -231.3 -2,908.3 -1,326.0 -1,326.0   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   65 101 -85 175 151 -77 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   65 101 -85 175 -14 -77 0 0   EBIT / employee   -18 8 -178 21 -14 -100 0 0   Net earnings / employee   -23 6 -141 15 -19 -79 0 0