Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Mundfuld Studio 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  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Bankruptcy risk for industry   3.3% 3.3% 3.3% 3.3% 3.3% 3.3% 3.3% 3.3%   Bankruptcy risk   3.8% 3.0% 3.9% 12.4% 5.7% 6.5% 16.9% 16.6%   Credit score (0-100)   52 57 49 18 39 12 10 11   Credit rating   BBB BBB BBB BB BBB BBB BB 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)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   1,012 988 521 126,705 300 245 0.0 0.0   EBITDA   42.4 127 -1.5 -335,028 57.4 207 0.0 0.0   EBIT   36.3 123 -4.4 -340,628 51.3 195 0.0 0.0   Pre-tax profit (PTP)   36.2 120.8 -6.4 -339,551.0 47.1 199.2 0.0 0.0   Net earnings   25.4 92.0 -6.1 -266,341.0 36.3 154.8 0.0 0.0   Pre-tax profit without non-rec. items   36.2 121 -6.4 -339,551 47.1 199 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Tangible assets total   4.4 0.0 25.1 19,476 44.1 32.3 0.0 0.0   Shareholders equity total   171 263 207 -59,163 -22.8 132 82.0 82.0   Interest-bearing liabilities   0.0 6.8 42.8 130,207 131 0.0 0.0 0.0   Balance sheet total (assets)   309 622 292 176,202 242 206 82.0 82.0   Net Debt   -141 -466 15.3 130,207 120 -85.3 -82.0 -82.0     See the entire balance sheet 1000.0 Volume  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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   1,012 988 521 126,705 300 245 0.0 0.0   Gross profit growth   20.0% -2.3% -47.3% 24,220.1% -99.8% -18.5% -100.0% 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)   309 622 292 176,202 242 206 82 82   Balance sheet change%   -18.2% 101.5% -53.1% 60,323.4% -99.9% -14.7% -60.2% 0.0%   Added value   42.4 127.2 -1.5 -335,028.0 5,651.3 206.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -12 -9 22 13,851 -19,438 -23 -32 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 -1.0 -2.0 1.0 2.0 0.0 0.0   1000.0 Profitability  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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 (%)   3.6% 12.4% -0.8% -268.8% 17.1% 79.6% 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 %   10.6% 26.4% -1.0% -280.2% 0.0% 84.8% 0.0% 0.0%   ROI %   18.5% 55.5% -1.7% -506.1% 0.1% 142.7% 0.0% 0.0%   ROE %   13.8% 42.3% -2.6% -302.0% 0.0% 82.8% 0.0% 0.0%   1000.0 Solidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Equity ratio %   55.5% 42.3% 71.0% -25.1% -8.6% 64.0% 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, %   -333.2% -366.6% -1,030.5% -38.9% 208.6% -41.3% 0.0% 0.0%   Gearing %   0.0% 2.6% 20.6% -220.1% -574.5% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.4% 58.9% 7.8% 14.5% 0.0% 0.9% 0.0% 0.0%   1000.0 Liquidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Quick Ratio   2.2 1.7 2.4 0.7 0.8 8.6 0.0 0.0   Current Ratio   2.2 1.7 2.4 0.7 0.8 8.6 0.0 0.0   Cash and cash equivalent   141.3 472.9 27.5 0.0 11.3 85.3 0.0 0.0   1000.0 Capital use efficiency  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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   167.9 263.3 117.7 -78,639.0 -57.2 153.7 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  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   42 127 -1 -335,028 5,651 207 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   42 127 -1 -335,028 57 207 0 0   EBIT / employee   36 123 -4 -340,628 51 195 0 0   Net earnings / employee   25 92 -6 -266,341 36 155 0 0