Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Munch Holding, Esbjerg 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 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% 0.8% 0.8%   Bankruptcy risk   1.3% 0.9% 0.8% 1.0% 1.5% 1.0% 8.1% 8.1%   Credit score (0-100)   82 89 93 86 76 86 30 30   Credit rating   A A AA A A A BB BB   Credit limit (kDKK)   200.5 862.1 1,251.5 809.9 56.8 1,025.0 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 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   5.0 -43.0 518 -64.0 -245 -226 0.0 0.0   EBITDA   -490 -249 -170 -985 -1,177 -1,813 0.0 0.0   EBIT   -516 -294 -170 -985 -1,227 -1,842 0.0 0.0   Pre-tax profit (PTP)   524.0 450.0 1,731.0 501.0 -264.0 2,635.0 0.0 0.0   Net earnings   537.0 436.0 1,640.0 703.0 -294.0 2,853.4 0.0 0.0   Pre-tax profit without non-rec. items   524 450 1,731 501 -264 2,635 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   1,369 1.0 0.0 0.0 1,543 3,334 0.0 0.0   Shareholders equity total   12,299 12,627 14,157 14,672 14,264 16,999 7,707 7,707   Interest-bearing liabilities   1,317 1,471 1,395 729 1,655 3,525 0.0 0.0   Balance sheet total (assets)   13,659 14,210 15,747 15,559 15,983 20,656 7,707 7,707   Net Debt   1,317 1,471 1,395 729 1,655 3,525 -7,707 -7,707     See the entire balance sheet 1000.0 Volume  2018 2019/6 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   5.0 -43.0 518 -64.0 -245 -226 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 0.0% -282.8% 7.7% 0.0% 0.0%   Employees   1 1 1 1 1 1 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)   13,659 14,210 15,747 15,559 15,983 20,656 7,707 7,707   Balance sheet change%   4.7% 4.0% 10.8% -1.2% 2.7% 29.2% -62.7% 0.0%   Added value   -490.0 -249.0 -170.0 -985.0 -1,227.0 -1,812.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -783 -1,226 -993 678 226 2,232 6,943 -8,767   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 -5.0 -5.0 -5.0 -5.0 0.0 0.0   1000.0 Profitability  2018 2019/6 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 (%)   -10,320.0% 683.7% -32.8% 1,539.1% 500.8% 814.3% 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 %   4.2% 3.3% 11.7% 4.5% 7.0% 5.3% 0.0% 0.0%   ROI %   4.2% 3.3% 11.8% 4.5% 7.0% 5.3% 0.0% 0.0%   ROE %   4.4% 3.5% 12.2% 4.9% -2.0% 18.3% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   90.0% 88.9% 89.9% 94.3% 89.2% 82.3% 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, %   -268.8% -590.8% -820.6% -74.0% -140.6% -194.5% 0.0% 0.0%   Gearing %   10.7% 11.6% 9.9% 5.0% 11.6% 20.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.7% 0.7% 1.3% 19.0% 114.6% -64.4% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   1.8 2.5 2.8 2.7 0.4 0.5 0.0 0.0   Current Ratio   1.9 2.5 2.8 2.7 0.4 0.5 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 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   1,208.0 2,373.0 2,790.0 1,499.0 -947.0 -1,042.0 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 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   -490 -249 -170 -985 -1,227 -1,813 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -490 -249 -170 -985 -1,177 -1,813 0 0   EBIT / employee   -516 -294 -170 -985 -1,227 -1,842 0 0   Net earnings / employee   537 436 1,640 703 -294 2,853 0 0