Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MUNKEBO SEAFOOD A/S 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 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   7.1% 7.1% 7.1% 7.1% 7.1% 7.1% 7.1% 7.1%   Bankruptcy risk   2.0% 1.2% 1.2% 1.1% 1.5% 3.1% 5.4% 5.0%   Credit score (0-100)   70 83 80 84 75 56 42 44   Credit rating   A A A A A BBB BBB BBB   Credit limit (kDKK)   2.2 621.9 493.6 900.6 93.8 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 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   13,716 16,171 14,535 19,025 19,442 17,315 0.0 0.0   EBITDA   3,434 6,310 4,536 3,912 2,503 -1,493 0.0 0.0   EBIT   2,078 4,764 3,215 2,538 963 -3,021 0.0 0.0   Pre-tax profit (PTP)   1,573.6 4,462.1 2,858.2 1,826.0 340.4 -3,453.6 0.0 0.0   Net earnings   1,224.4 3,479.2 2,249.9 1,425.2 265.4 -2,722.8 0.0 0.0   Pre-tax profit without non-rec. items   1,574 4,462 2,858 1,826 340 -3,454 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   12,933 12,639 13,106 13,451 14,157 14,037 0.0 0.0   Shareholders equity total   11,689 15,168 17,418 18,843 19,109 16,386 11,522 11,522   Interest-bearing liabilities   25,255 17,267 17,779 19,658 30,696 71,834 0.0 0.0   Balance sheet total (assets)   47,612 43,032 49,020 51,976 62,813 101,700 11,522 11,522   Net Debt   25,162 16,717 15,040 19,590 29,216 35,394 -11,495 -11,495     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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   13,716 16,171 14,535 19,025 19,442 17,315 0.0 0.0   Gross profit growth   9.0% 17.9% -10.1% 30.9% 2.2% -10.9% -100.0% 0.0%   Employees   27 31 37 38 41 40 0 0   Employee growth %   0.0% 14.8% 19.4% 2.7% 7.9% -2.4% -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)   47,612 43,032 49,020 51,976 62,813 101,700 11,522 11,522   Balance sheet change%   10.9% -9.6% 13.9% 6.0% 20.9% 61.9% -88.7% 0.0%   Added value   3,433.5 6,310.4 4,535.5 3,911.9 2,337.3 -1,492.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -1,883 -1,142 -967 -1,086 -926 -1,795 -11,781 -2,631   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 4.0 5.0 5.0 -1.0 0.0 0.0   1000.0 Profitability  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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 (%)   15.2% 29.5% 22.1% 13.3% 5.0% -17.4% 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 %   4.6% 10.6% 7.0% 5.5% 2.0% -3.1% 0.0% 0.0%   ROI %   5.5% 13.3% 8.8% 7.0% 2.4% -3.6% 0.0% 0.0%   ROE %   11.1% 25.9% 13.8% 7.9% 1.4% -15.3% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   24.6% 35.2% 35.5% 36.3% 30.4% 16.1% 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, %   732.8% 264.9% 331.6% 500.8% 1,167.1% -2,371.3% 0.0% 0.0%   Gearing %   216.1% 113.8% 102.1% 104.3% 160.6% 438.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.9% 1.7% 2.0% 5.0% 3.1% 1.7% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   0.4 0.6 0.7 0.7 0.5 0.7 0.0 0.0   Current Ratio   1.2 1.6 1.7 1.6 1.4 1.1 0.0 0.0   Cash and cash equivalent   93.4 549.4 2,739.4 68.4 1,480.1 36,439.9 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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   4,735.1 11,455.5 14,012.8 14,497.8 13,629.5 10,038.4 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 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   127 204 123 103 57 -37 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   127 204 123 103 61 -37 0 0   EBIT / employee   77 154 87 67 23 -76 0 0   Net earnings / employee   45 112 61 38 6 -68 0 0