Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Mynova Studio 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 N/A 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   5.4% 5.4% 5.4% 5.4% 5.4% 5.4% 5.4% 5.4%   Bankruptcy risk   0.0% 27.5% 25.8% 21.7% 15.8% 23.9% 18.1% 18.1%   Credit score (0-100)   0 3 3 4 11 2 8 8   Credit rating   N/A B B B BB B B B   Credit limit (kDKK)   0.0 -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 N/A 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   0.0 111 146 405 213 304 0.0 0.0   EBITDA   0.0 -525 84.3 402 50.8 -25.0 0.0 0.0   EBIT   0.0 -535 65.1 398 43.6 -33.3 0.0 0.0   Pre-tax profit (PTP)   0.0 -562.5 53.7 386.4 35.2 -42.2 0.0 0.0   Net earnings   0.0 -562.5 53.7 412.4 26.9 -33.0 0.0 0.0   Pre-tax profit without non-rec. items   0.0 -563 53.7 386 35.2 -42.2 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 N/A 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   0.0 30.6 11.3 7.3 24.6 16.4 0.0 0.0   Shareholders equity total   0.0 -513 -459 -46.5 -19.6 -52.6 -103 -103   Interest-bearing liabilities   0.0 491 329 0.0 84.8 57.5 103 103   Balance sheet total (assets)   0.0 186 18.0 176 194 227 0.0 0.0   Net Debt   0.0 487 328 -63.6 66.2 46.5 103 103     See the entire balance sheet 1000.0 Volume  2018 N/A 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   0.0 111 146 405 213 304 0.0 0.0   Gross profit growth   0.0% 0.0% 31.6% 176.9% -47.3% 42.3% -100.0% 0.0%   Employees   0 1 1 1 1 2 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 100.0% -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)   0 186 18 176 194 227 0 0   Balance sheet change%   0.0% 0.0% -90.3% 880.2% 10.0% 16.8% -100.0% 0.0%   Added value   0.0 -525.1 84.3 401.9 47.6 -25.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 21 -38 -8 10 -16 -16 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 -1.0 1.0 2.0 3.0 -1.0 0.0 0.0   1000.0 Profitability  2018 N/A 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 (%)   0.0% -481.4% 44.5% 98.3% 20.4% -11.0% 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 %   0.0% -76.6% 11.1% 113.7% 20.0% -13.5% 0.0% 0.0%   ROI %   0.0% -108.9% 15.9% 242.2% 102.8% -46.8% 0.0% 0.0%   ROE %   0.0% -302.9% 52.7% 424.3% 14.5% -15.7% 0.0% 0.0%   1000.0 Solidity  2018 N/A 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   0.0% -73.4% -96.2% -20.8% -9.2% -18.8% -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, %   0.0% -92.7% 388.4% -15.8% 130.2% -185.7% 0.0% 0.0%   Gearing %   0.0% -95.9% -71.6% 0.0% -433.4% -109.4% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 11.2% 2.8% 7.0% 19.7% 12.6% 0.0% 0.0%   1000.0 Liquidity  2018 N/A 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   0.0 0.2 0.0 0.4 0.2 0.2 0.0 0.0   Current Ratio   0.0 0.2 0.0 0.8 0.8 0.7 0.0 0.0   Cash and cash equivalent   0.0 4.7 1.0 63.6 18.6 11.0 0.0 0.0   1000.0 Capital use efficiency  2018 N/A 2019 2020/6 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 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   0.0 -543.1 -470.2 -53.8 -52.3 -77.0 -51.3 -51.3   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 N/A 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 -525 84 402 48 -13 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 -525 84 402 51 -13 0 0   EBIT / employee   0 -535 65 398 44 -17 0 0   Net earnings / employee   0 -563 54 412 27 -17 0 0