Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Monty Freddie 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  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% 2.0% 2.0%   Bankruptcy risk   5.5% 4.9% 4.1% 4.4% 5.3% 4.5% 15.1% 14.8%   Credit score (0-100)   42 45 49 46 41 45 13 14   Credit rating   BBB BBB BBB BBB 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)  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   668 745 817 968 687 621 0.0 0.0   EBITDA   36.8 18.2 86.4 26.1 20.7 32.8 0.0 0.0   EBIT   33.1 8.3 70.7 2.1 -7.6 6.8 0.0 0.0   Pre-tax profit (PTP)   33.1 8.3 70.7 0.4 -10.9 7.7 0.0 0.0   Net earnings   13.5 -11.3 51.1 11.4 -24.2 0.5 0.0 0.0   Pre-tax profit without non-rec. items   33.1 8.3 70.7 0.4 -10.9 7.7 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   12.9 46.8 88.7 64.7 66.5 40.4 0.0 0.0   Shareholders equity total   118 123 306 317 293 294 244 244   Interest-bearing liabilities   44.6 88.5 74.2 119 81.8 34.0 0.0 0.0   Balance sheet total (assets)   460 617 937 796 560 502 244 244   Net Debt   -158 -143 -311 -86.2 -160 -167 -244 -244     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   668 745 817 968 687 621 0.0 0.0   Gross profit growth   10.9% 11.6% 9.6% 18.5% -29.1% -9.6% -100.0% 0.0%   Employees   0 0 0 0 1 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% -100.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   460 617 937 796 560 502 244 244   Balance sheet change%   12.3% 34.2% 51.9% -15.0% -29.7% -10.4% -51.4% 0.0%   Added value   36.8 18.2 86.4 26.1 16.4 32.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -7 24 26 -48 -27 -52 -40 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 5.0 5.0 -1.0 1.0 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 (%)   5.0% 1.1% 8.7% 0.2% -1.1% 1.1% 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 %   7.7% 1.6% 9.1% 0.2% -1.2% 1.5% 0.0% 0.0%   ROI %   20.7% 4.7% 24.0% 0.5% -2.0% 2.2% 0.0% 0.0%   ROE %   12.1% -9.4% 23.8% 3.7% -7.9% 0.2% 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 %   25.6% 19.9% 32.7% 39.9% 52.3% 58.6% 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, %   -430.8% -785.7% -360.3% -330.9% -773.5% -508.8% 0.0% 0.0%   Gearing %   37.9% 72.3% 24.2% 37.5% 27.9% 11.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.7% 0.5% 0.4% 1.7% 2.8% 0.1% 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   0.9 0.7 1.0 1.1 1.0 1.4 0.0 0.0   Current Ratio   1.2 1.1 1.3 1.5 1.7 2.0 0.0 0.0   Cash and cash equivalent   203.0 231.4 385.3 205.2 241.9 201.0 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   74.2 45.2 186.8 222.1 196.2 210.0 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 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   0 0 0 0 16 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 21 0 0 0   EBIT / employee   0 0 0 0 -8 0 0 0   Net earnings / employee   0 0 0 0 -24 0 0 0