Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Munchs Auto 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% 2.9% 2.9%   Bankruptcy risk   1.9% 2.5% 7.7% 11.5% 8.6% 8.7% 15.8% 15.8%   Credit score (0-100)   72 64 31 20 28 27 12 12   Credit rating   A BBB BB BB BB BB BB BB   Credit limit (kDKK)   0.5 0.0 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 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   1,081 1,032 789 1,756 1,373 1,832 0.0 0.0   EBITDA   255 104 -142 -362 -387 98.8 0.0 0.0   EBIT   128 -29.7 -295 -516 -466 42.9 0.0 0.0   Pre-tax profit (PTP)   126.4 -32.2 -313.2 -537.8 -498.0 -9.1 0.0 0.0   Net earnings   97.3 -27.4 -245.7 -420.4 -389.7 -8.2 0.0 0.0   Pre-tax profit without non-rec. items   126 -32.2 -313 -538 -498 -9.1 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   93.6 127 157 113 60.3 31.0 0.0 0.0   Shareholders equity total   1,283 1,256 510 89.7 -300 -308 -358 -358   Interest-bearing liabilities   0.0 0.0 5.0 3.9 634 673 505 505   Balance sheet total (assets)   1,647 1,596 1,251 892 633 917 147 147   Net Debt   -316 -154 -184 -155 565 479 505 505     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   1,081 1,032 789 1,756 1,373 1,832 0.0 0.0   Gross profit growth   0.0% -4.6% -23.5% 122.5% -21.8% 33.4% -100.0% 0.0%   Employees   3 3 5 5 5 4 0 0   Employee growth %   0.0% 0.0% 66.7% 0.0% 0.0% -20.0% -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)   1,647 1,596 1,251 892 633 917 147 147   Balance sheet change%   0.0% -3.1% -21.6% -28.7% -29.0% 44.8% -84.0% 0.0%   Added value   255.3 103.7 -141.8 -362.1 -312.8 98.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   904 -204 -227 -727 -159 -112 -31 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 -1.0 -2.0 -3.0 -4.0 1.0 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 (%)   11.8% -2.9% -37.3% -29.4% -34.0% 2.3% 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 %   8.0% -1.7% -20.6% -48.1% -51.0% 4.1% 0.0% 0.0%   ROI %   8.8% -1.8% -28.2% -140.7% -127.3% 6.7% 0.0% 0.0%   ROE %   7.6% -2.2% -27.8% -140.2% -107.8% -1.1% 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 %   77.9% 78.7% 40.8% 10.1% -32.1% -25.2% -70.9% -70.9%   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, %   -123.7% -148.3% 129.7% 42.8% -146.1% 485.2% 0.0% 0.0%   Gearing %   0.0% 0.0% 1.0% 4.4% -211.4% -218.2% -141.0% -141.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 795.3% 498.2% 10.2% 8.1% 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   3.2 3.3 0.4 0.6 0.3 0.5 0.0 0.0   Current Ratio   3.2 3.3 0.4 0.6 0.3 0.5 0.0 0.0   Cash and cash equivalent   315.8 153.7 188.9 158.9 69.0 193.1 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   337.5 353.8 -385.2 -349.0 -662.9 -623.6 -252.4 -252.4   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   85 35 -28 -72 -63 25 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   85 35 -28 -72 -77 25 0 0   EBIT / employee   43 -10 -59 -103 -93 11 0 0   Net earnings / employee   32 -9 -49 -84 -78 -2 0 0