CVR number 38786385
Industry 90.0200 Support activities to performing arts

Maestro Holding ApS

 

Quicksearch
from your own companies
Analyst: XBRLDenmark
 
Loading...

Loading...

Loading...

Loading...

 
Loading...
Bankruptcy Risk 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Bankruptcy risk for industry  1.4% 1.4% 1.4% 1.4% 1.4%  
Bankruptcy risk  7.1% 9.9% 11.8% 11.6% 8.8%  
Credit score (0-100)  35 25 19 20 27  
Credit rating  BBB BB BB BB BB  
Credit limit (kDKK)  -0.0 -0.0 -0.0 -0.0 -0.0  
How are these values calculated?
 
View the automatically generated explanation of bankruptcy risk

Income statement (kDKK) 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Net sales  0 0 0 0 0  
Gross profit  -227 -169 -836 -89.3 -53.1  
EBITDA  -227 -216 -1,039 -89.3 -53.1  
EBIT  -231 -216 -1,039 -89.3 -53.1  
Pre-tax profit (PTP)  -347.1 -314.0 -729.1 -253.5 -312.8  
Net earnings  -265.1 -251.2 -1,065.2 -371.4 -631.6  
Pre-tax profit without non-rec. items  -347 -314 -729 -253 -313  
 
See the entire income statement

Balance sheet (kDKK) 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Tangible assets total  21.9 0.0 0.0 0.0 0.0  
Shareholders equity total  -2,446 -2,697 -3,763 -4,134 -4,766  
Interest-bearing liabilities  5,000 3,800 4,000 4,700 4,700  
Balance sheet total (assets)  2,786 4,552 1,319 1,126 754  
Net Debt  4,719 2,510 3,945 4,554 4,608  
 
See the entire balance sheet

Volume 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Net sales  0 0 0 0 0  
Net sales growth  0.0% 0.0% 0.0% 0.0% 0.0%  
Gross profit  -227 -169 -836 -89.3 -53.1  
Gross profit growth  87.2% 25.4% -394.7% 89.3% 40.6%  
Employees  0 0 1 0 0  
Employee growth %  -100.0% 0.0% 0.0% -100.0% 0.0%  
Employee expenses  0.0 0.0 0.0 0.0 0.0  
Balance sheet total (assets)  2,786 4,552 1,319 1,126 754  
Balance sheet change%  -19.8% 63.4% -71.0% -14.6% -33.0%  
Added value  -226.6 -216.0 -1,038.7 -89.3 -53.1  
Added value %  0.0% 0.0% 0.0% 0.0% 0.0%  
Investments  18 -22 0 0 0  
Net sales trend  0.0 0.0 0.0 0.0 0.0  
EBIT trend  -3.0 -4.0 -5.0 -5.0 -5.0  

Profitability 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
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 (%)  101.9% 127.8% 124.2% 100.0% 100.0%  
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 %  -4.2% -3.5% -10.5% -1.7% -1.0%  
ROI %  -5.1% -4.9% -16.5% -2.1% -1.1%  
ROE %  -8.5% -6.8% -36.3% -30.4% -67.2%  

Solidity 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Equity ratio %  91.7% 24.2% 18.0% 50.3% -8.0%  
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, %  -2,082.8% -1,162.2% -379.8% -5,097.4% -8,678.3%  
Gearing %  -204.4% -140.9% -106.3% -113.7% -98.6%  
Net interest  0 0 0 0 0  
Financing costs %  2.6% 2.2% 2.1% 3.8% 5.5%  

Liquidity 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Quick Ratio  11.9 1.3 1.2 2.0 0.9  
Current Ratio  11.9 1.3 1.2 2.0 0.9  
Cash and cash equivalent  281.2 1,290.1 54.8 145.5 92.3  

Capital use efficiency 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
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  2,531.9 1,102.7 237.4 566.1 -65.6  
Net working capital %  0.0% 0.0% 0.0% 0.0% 0.0%  

Employee efficiency 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Net sales / employee  0 0 0 0 0  
Added value / employee  0 0 -1,039 0 0  
Employee expenses / employee  0 0 0 0 0  
EBITDA / employee  0 0 -1,039 0 0  
EBIT / employee  0 0 -1,039 0 0  
Net earnings / employee  0 0 -1,065 0 0