Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Mdundo.com A/S - Group Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading... Loading... Loading... Loading...

1000.0 Bankruptcy Risk  2018 N/A 2019 N/A 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   1.1% 1.1% 1.1% 1.1% 1.1% 1.1% 1.1% 1.1%   Bankruptcy risk   0.0% 0.0% 3.5% 3.1% 3.6% 3.6% 4.2% 4.2%   Credit score (0-100)   0 0 53 55 52 51 48 48   Credit rating   N/A N/A BBB BBB BBB BBB BBB BBB   Credit limit (kDKK)   0.0 2,105.6 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 N/A 2019 N/A 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 379 2,300 7,258 12,590 11,929 11,929 11,929   Gross profit   0.0 -432 -3,740 -5,475 -5,201 -4,219 0.0 0.0   EBITDA   0.0 -640 -4,151 -5,781 -7,688 -6,397 0.0 0.0   EBIT   0.0 -640 -6,276 -7,967 -9,923 -8,680 0.0 0.0   Pre-tax profit (PTP)   0.0 -939.0 -8,401.9 -9,508.4 -10,108.9 -9,183.7 0.0 0.0   Net earnings   0.0 -939.0 -8,403.0 -9,683.0 -10,211.3 -9,752.2 0.0 0.0   Pre-tax profit without non-rec. items   0.0 -640 -6,277 -7,322 -10,109 -9,184 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 N/A 2019 N/A 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   0.0 0.0 23.9 20.4 13.9 16.6 0.0 0.0   Shareholders equity total   0.0 21,173 48,517 38,870 28,470 18,803 16,509 16,509   Interest-bearing liabilities   0.0 0.0 0.6 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   0.0 23,119 51,370 43,895 36,199 28,835 16,509 16,509   Net Debt   0.0 0.0 -30,242 -7,272 -15,503 -11,068 -4,305 -4,305     See the entire balance sheet 1000.0 Volume  2018 N/A 2019 N/A 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 379 2,300 7,258 12,590 11,929 11,929 11,929   Net sales growth   0.0% 0.0% 506.9% 215.6% 73.5% -5.3% 0.0% 0.0%   Gross profit   0.0 -432 -3,740 -5,475 -5,201 -4,219 0.0 0.0   Gross profit growth   0.0% 0.0% -765.8% -46.4% 5.0% 18.9% 0.0% 0.0%   Employees   0 11 21 18 18 18 0 0   Employee growth %   0.0% 0.0% 90.9% -14.3% 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)   0 23,119 51,370 43,895 36,199 28,835 16,509 16,509   Balance sheet change%   0.0% 0.0% 122.2% -14.6% -17.5% -20.3% -42.7% 0.0%   Added value   0.0 -640.0 -4,151.1 -5,781.1 -7,737.0 -6,396.5 0.0 0.0   Added value %   0.0% -168.9% -180.5% -79.7% -61.5% -53.6% 0.0% 0.0%   Investments   0 0 18,953 -5,810 -3,962 -4,063 -1,744 0   Net sales trend   0.0 0.0 1.0 2.0 3.0 -1.0 0.0 0.0   EBIT trend   0.0 -1.0 -2.0 -3.0 -4.0 -5.0 0.0 0.0   1000.0 Profitability  2018 N/A 2019 N/A 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A EBITDA %   0.0% -168.9% -180.5% -79.7% -61.1% -53.6% 0.0% 0.0%   EBIT %   0.0% -168.9% -272.9% -109.8% -78.8% -72.8% 0.0% 0.0%   EBIT to gross profit (%)   0.0% 148.1% 167.8% 145.5% 190.8% 205.8% 0.0% 0.0%   Net Earnings %   0.0% -247.8% -365.3% -133.4% -81.1% -81.8% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% -247.8% -273.0% -103.3% -63.4% -62.6% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% -168.9% -272.9% -100.9% -80.3% -77.0% 0.0% 0.0%   ROA %   0.0% -2.8% -15.5% -14.6% -23.6% -23.5% 0.0% 0.0%   ROI %   0.0% -2.8% -16.2% -16.0% -28.1% -32.4% 0.0% 0.0%   ROE %   0.0% -4.4% -24.1% -22.2% -30.3% -41.3% 0.0% 0.0%   1000.0 Solidity  2018 N/A 2019 N/A 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   0.0% 100.0% 94.3% 88.4% 78.6% 65.2% 100.0% 100.0%   Relative indebtedness %   0.0% 0.0% 126.5% 70.0% 61.4% 84.1% 0.0% 0.0%   Relative net indebtedness %   0.0% 0.0% -1,188.4% -30.2% -61.7% -8.7% -36.1% -36.1%   Net int. bear. debt to EBITDA, %   0.0% 0.0% 728.5% 125.8% 201.6% 173.0% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 156,262.1% 114,360.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2018 N/A 2019 N/A 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   0.0 0.0 11.3 5.3 2.6 1.5 0.0 0.0   Current Ratio   0.0 0.0 11.3 5.3 2.6 1.5 0.0 0.0   Cash and cash equivalent   0.0 0.0 30,242.6 7,272.1 15,503.0 11,068.2 0.0 0.0   1000.0 Capital use efficiency  2018 N/A 2019 N/A 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Trade debtors turnover (days)   0.0 0.0 149.0 179.1 125.5 105.9 0.0 0.0   Trade creditors turnover (days)   0.0 0.0 129.9 162.0 134.0 189.3 0.0 0.0   Current assets / Net sales %   0.0% 0.0% 1,403.3% 364.3% 162.6% 124.8% 36.1% 36.1%   Net working capital   0.0 0.0 29,422.4 21,416.3 12,743.1 4,855.7 0.0 0.0   Net working capital %   0.0% 0.0% 1,279.2% 295.1% 101.2% 40.7% 0.0% 0.0%   1000.0 Employee efficiency  2018 N/A 2019 N/A 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 34 110 403 699 663 0 0   Added value / employee   0 -58 -198 -321 -430 -355 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 -58 -198 -321 -427 -355 0 0   EBIT / employee   0 -58 -299 -443 -551 -482 0 0   Net earnings / employee   0 -85 -400 -538 -567 -542 0 0