MM-Tag ApS

 

Quicksearch
from your own companies




Analyst: XBRLDenmark
 
Loading...

Loading...

Loading...

Loading...

 
Loading...

Bankruptcy Risk 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Bankruptcy risk for industry  1.5% 1.5% 1.5% 1.5% 1.5%  
Bankruptcy risk  1.6% 1.8% 1.8% 2.5% 6.6%  
Credit score (0-100)  76 71 70 62 35  
Credit rating  A A A BBB BBB  
Credit limit (kDKK)  8.2 1.9 1.8 0.0 0.0  

How are these values calculated?
 
View the automatically generated explanation of bankruptcy risk

Income statement (kDKK) 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12

Net sales  0 0 0 0 0  
Gross profit  5,610 6,714 8,321 8,814 4,744  
EBITDA  696 1,502 1,123 935 -261  
EBIT  684 1,487 1,099 923 -274  
Pre-tax profit (PTP)  674.0 1,508.4 1,121.5 919.5 -325.5  
Net earnings  522.7 1,173.2 872.8 667.7 -314.4  
Pre-tax profit without non-rec. items  674 1,508 1,122 919 -325  

 
See the entire income statement

Balance sheet (kDKK) 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12

Tangible assets total  19.1 70.7 40.5 39.1 27.0  
Shareholders equity total  1,463 1,436 1,209 1,211 237  
Interest-bearing liabilities  0.0 14.8 30.6 239 810  
Balance sheet total (assets)  3,302 3,712 2,957 2,834 2,384  

Net Debt  -1,503 -783 -513 121 195  
 
See the entire balance sheet

Volume 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12

Net sales  0 0 0 0 0  
Net sales growth  0.0% 0.0% 0.0% 0.0% 0.0%  
Gross profit  5,610 6,714 8,321 8,814 4,744  
Gross profit growth  12.6% 19.7% 23.9% 5.9% -46.2%  
Employees  7 8 14 16 11  
Employee growth %  16.7% 14.3% 75.0% 14.3% -31.3%  
Employee expenses  0.0 0.0 0.0 0.0 0.0  
Balance sheet total (assets)  3,302 3,712 2,957 2,834 2,384  
Balance sheet change%  32.0% 12.4% -20.3% -4.1% -15.9%  
Added value  695.8 1,501.9 1,123.5 948.4 -261.4  
Added value %  0.0% 0.0% 0.0% 0.0% 0.0%  
Investments  -24 37 -55 -13 -24  

Net sales trend  0.0 0.0 0.0 0.0 0.0  
EBIT trend  3.0 4.0 5.0 5.0 -1.0  

Profitability 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
EBITDA %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT to gross profit (%)  12.2% 22.2% 13.2% 10.5% -5.8%  
Net Earnings %  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%  
Pre tax profit less extraordinaries %  0.0% 0.0% 0.0% 0.0% 0.0%  
ROA %  23.7% 43.5% 34.1% 32.2% -10.5%  
ROI %  54.8% 104.7% 84.3% 68.8% -21.8%  
ROE %  41.6% 80.9% 66.0% 55.2% -43.4%  

Solidity 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Equity ratio %  44.3% 38.7% 40.9% 42.7% 9.9%  
Relative indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Relative net indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net int. bear. debt to EBITDA, %  -216.1% -52.1% -45.6% 12.9% -74.4%  
Gearing %  0.0% 1.0% 2.5% 19.7% 341.7%  
Net interest  0 0 0 0 0  
Financing costs %  0.0% 232.4% 74.6% 9.0% 10.0%  

Liquidity 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Quick Ratio  1.7 1.6 1.6 1.7 1.0  
Current Ratio  1.8 1.6 1.7 1.7 1.1  
Cash and cash equivalent  1,503.4 797.7 543.2 118.1 615.4  

Capital use efficiency 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Trade debtors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Trade creditors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Current assets / Net sales %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net working capital  1,443.6 1,365.9 1,179.1 1,180.9 216.0  
Net working capital %  0.0% 0.0% 0.0% 0.0% 0.0%  

Employee efficiency 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Net sales / employee  0 0 0 0 0  
Added value / employee  99 188 80 59 -24  
Employee expenses / employee  0 0 0 0 0  
EBITDA / employee  99 188 80 58 -24  
EBIT / employee  98 186 78 58 -25  
Net earnings / employee  75 147 62 42 -29