Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Musikbaren anno 2016 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% 5.5% 5.5%   Bankruptcy risk   2.4% 5.1% 10.5% 4.2% 2.7% 1.2% 9.7% 9.5%   Credit score (0-100)   65 44 23 47 60 81 25 26   Credit rating   BBB BBB BB BBB BBB A BB BB   Credit limit (kDKK)   0.0 0.0 -0.0 0.0 0.0 99.8 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   4,760 3,784 1,937 2,959 5,528 5,217 0.0 0.0   EBITDA   1,578 505 113 1,161 1,821 1,263 0.0 0.0   EBIT   831 -250 -643 401 1,428 988 0.0 0.0   Pre-tax profit (PTP)   649.5 -394.9 -755.2 311.7 1,372.4 950.4 0.0 0.0   Net earnings   506.6 -308.0 -589.0 243.1 1,070.5 741.3 0.0 0.0   Pre-tax profit without non-rec. items   649 -395 -755 312 1,372 950 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   3,588 2,852 2,096 1,436 1,107 846 0.0 0.0   Shareholders equity total   724 416 -173 70.3 1,141 1,882 1,822 1,822   Interest-bearing liabilities   2,440 2,511 3,306 1,700 207 99.0 0.0 0.0   Balance sheet total (assets)   5,447 4,656 4,099 3,506 3,757 4,033 1,822 1,822   Net Debt   2,341 2,404 3,275 1,121 -636 -1,016 -1,822 -1,822     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   4,760 3,784 1,937 2,959 5,528 5,217 0.0 0.0   Gross profit growth   50.0% -20.5% -48.8% 52.8% 86.8% -5.6% -100.0% 0.0%   Employees   8 6 5 4 7 7 0 0   Employee growth %   14.3% -25.0% -16.7% -20.0% 75.0% 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)   5,447 4,656 4,099 3,506 3,757 4,033 1,822 1,822   Balance sheet change%   -8.7% -14.5% -12.0% -14.5% 7.1% 7.3% -54.8% 0.0%   Added value   1,577.8 505.0 113.0 1,161.1 2,188.6 1,263.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -1,390 -1,491 -1,512 -1,420 -721 -536 -846 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 -1.0 -2.0 1.0 2.0 3.0 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 (%)   17.5% -6.6% -33.2% 13.5% 25.8% 18.9% 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 %   14.6% -4.9% -14.4% 10.3% 39.3% 25.4% 0.0% 0.0%   ROI %   21.6% -7.8% -20.3% 15.8% 90.5% 58.3% 0.0% 0.0%   ROE %   107.6% -54.0% -26.1% 11.7% 176.8% 49.0% 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 %   13.3% 8.9% -4.0% 2.0% 30.4% 46.7% 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, %   148.4% 476.0% 2,898.2% 96.5% -34.9% -80.4% 0.0% 0.0%   Gearing %   336.9% 603.3% -1,912.5% 2,419.8% 18.2% 5.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   5.6% 5.9% 3.9% 3.6% 5.9% 25.5% 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   0.3 0.3 0.4 0.5 0.5 0.9 0.0 0.0   Current Ratio   0.4 0.5 0.5 0.6 0.7 1.0 0.0 0.0   Cash and cash equivalent   99.1 106.8 31.2 579.4 842.7 1,114.8 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   -1,422.0 -927.0 -844.1 -700.8 -803.8 25.2 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 2018/12 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   197 84 23 290 313 180 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   197 84 23 290 260 180 0 0   EBIT / employee   104 -42 -129 100 204 141 0 0   Net earnings / employee   63 -51 -118 61 153 106 0 0