Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MÜNCHOW FOTO 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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 3.8% 3.8%   Bankruptcy risk   2.2% 2.7% 3.4% 2.1% 1.7% 2.2% 12.1% 11.8%   Credit score (0-100)   68 62 54 66 73 64 20 20   Credit rating   BBB BBB BBB A A BBB BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.1 1.5 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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   1,074 927 835 1,010 1,195 880 0.0 0.0   EBITDA   239 90.4 34.4 201 346 110 0.0 0.0   EBIT   196 64.7 1.5 168 314 77.5 0.0 0.0   Pre-tax profit (PTP)   97.7 -55.7 63.9 179.1 327.9 77.4 0.0 0.0   Net earnings   61.2 -69.1 50.0 136.6 240.7 52.7 0.0 0.0   Pre-tax profit without non-rec. items   97.7 -55.7 63.9 179 328 77.4 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Tangible assets total   165 184 151 118 85.4 52.5 0.0 0.0   Shareholders equity total   617 548 598 634 760 695 570 570   Interest-bearing liabilities   534 539 223 188 582 473 0.0 0.0   Balance sheet total (assets)   1,557 1,460 1,432 1,554 1,666 1,534 570 570   Net Debt   529 534 218 184 577 468 -570 -570     See the entire balance sheet 1000.0 Volume  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   1,074 927 835 1,010 1,195 880 0.0 0.0   Gross profit growth   63.4% -13.7% -10.0% 21.0% 18.3% -26.4% -100.0% 0.0%   Employees   3 3 3 3 3 2 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% -33.3% -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)   1,557 1,460 1,432 1,554 1,666 1,534 570 570   Balance sheet change%   -11.2% -6.3% -1.9% 8.5% 7.2% -7.9% -62.8% 0.0%   Added value   239.3 90.4 34.4 201.1 346.4 110.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -87 -7 -66 -66 -66 -66 -52 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 5.0 5.0 0.0 0.0   1000.0 Profitability  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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 (%)   18.2% 7.0% 0.2% 16.6% 26.2% 8.8% 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 %   11.8% 5.4% 5.6% 12.6% 21.4% 7.1% 0.0% 0.0%   ROI %   16.6% 7.1% 8.3% 22.3% 31.4% 8.9% 0.0% 0.0%   ROE %   10.4% -11.9% 8.7% 22.2% 34.5% 7.2% 0.0% 0.0%   1000.0 Solidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Equity ratio %   41.7% 37.8% 42.3% 42.6% 46.3% 45.7% 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, %   221.3% 591.3% 633.9% 91.3% 166.6% 424.0% 0.0% 0.0%   Gearing %   86.6% 98.4% 37.3% 29.7% 76.5% 68.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   17.4% 25.6% 4.6% 4.2% 4.4% 6.8% 0.0% 0.0%   1000.0 Liquidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Quick Ratio   0.1 0.1 0.3 0.2 0.2 0.1 0.0 0.0   Current Ratio   1.3 1.4 1.5 1.5 1.7 1.7 0.0 0.0   Cash and cash equivalent   4.4 4.5 4.5 4.5 4.5 4.4 0.0 0.0   1000.0 Capital use efficiency  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   301.1 320.4 400.2 465.5 619.7 587.2 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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   80 30 11 67 115 55 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   80 30 11 67 115 55 0 0   EBIT / employee   65 22 1 56 105 39 0 0   Net earnings / employee   20 -23 17 46 80 26 0 0