Muldgaarden ApS

 

Quicksearch
from your own companies




Analyst: XBRLDenmark
Estimate generation in progress, please wait...
 
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  17.7% 18.8% 6.4% 7.7% 9.4%  
Credit score (0-100)  9 7 36 31 21  
Credit rating  B B BB B B  
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
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12

Net sales  0 0 0 0 0  
Gross profit  -1.3 95.1 162 96.7 85.9  
EBITDA  -1.3 10.6 66.0 5.5 7.9  
EBIT  -1.3 10.6 66.0 5.5 7.9  
Pre-tax profit (PTP)  -1.3 10.6 65.8 5.4 2.4  
Net earnings  -0.6 8.2 51.3 4.2 0.6  
Pre-tax profit without non-rec. items  -1.3 10.6 65.8 5.4 2.4  

 
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  0.0 0.0 0.0 0.0 0.0  
Shareholders equity total  262 270 321 325 326  
Interest-bearing liabilities  0.0 0.0 48.0 147 193  
Balance sheet total (assets)  264 367 558 617 618  

Net Debt  0.0 0.0 47.8 147 193  
 
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  -1.3 95.1 162 96.7 85.9  
Gross profit growth  0.2% 0.0% 70.2% -40.3% -11.1%  
Employees  1 1 1 1 1  
Employee growth %  0.0% 0.0% 0.0% 0.0% 0.0%  
Employee expenses  0.0 0.0 0.0 0.0 0.0  
Balance sheet total (assets)  264 367 558 617 618  
Balance sheet change%  -0.2% 39.1% 52.2% 10.6% 0.1%  
Added value  -1.3 10.6 66.0 5.5 7.9  
Added value %  0.0% 0.0% 0.0% 0.0% 0.0%  
Investments  0 0 0 0 0  

Net sales trend  0.0 0.0 0.0 0.0 0.0  
EBIT trend  -4.0 1.0 2.0 3.0 4.0  

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 (%)  100.0% 11.1% 40.8% 5.7% 9.2%  
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 %  -0.5% 3.4% 14.3% 0.9% 1.3%  
ROI %  -0.5% 4.0% 20.6% 1.3% 1.6%  
ROE %  -0.2% 3.1% 17.4% 1.3% 0.2%  

Solidity 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Equity ratio %  99.2% 73.6% 57.5% 52.7% 52.8%  
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, %  -0.2% 0.0% 72.5% 2,649.9% 2,427.3%  
Gearing %  0.0% 0.0% 15.0% 45.1% 59.2%  
Net interest  0 0 0 0 0  
Financing costs %  120.0% 733.3% 0.6% 0.2% 3.3%  

Liquidity 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Quick Ratio  131.6 1.4 0.6 0.3 0.2  
Current Ratio  131.6 3.8 2.4 2.1 2.1  
Cash and cash equivalent  0.0 0.0 0.2 0.0 0.0  

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  261.6 269.9 321.2 325.3 326.0  
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  -1 11 66 6 8  
Employee expenses / employee  0 0 0 0 0  
EBITDA / employee  -1 11 66 6 8  
EBIT / employee  -1 11 66 6 8  
Net earnings / employee  -1 8 51 4 1