Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MULTILINK 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 2019/6 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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   2.3% 6.2% 1.7% 3.1% 3.0% 2.0% 6.7% 6.7%   Credit score (0-100)   66 39 73 55 57 68 36 36   Credit rating   BBB BBB A BBB BBB A BBB BBB   Credit limit (kDKK)   0.2 0.0 13.0 0.0 0.0 2.2 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/6 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   -59.0 -1,127 -80.0 1,000 -75.9 -56.7 0.0 0.0   EBITDA   -432 -1,332 -267 780 -263 -264 0.0 0.0   EBIT   -432 -1,332 -267 780 -263 -264 0.0 0.0   Pre-tax profit (PTP)   510.0 -1,092.0 1,962.0 -606.0 491.8 1,138.6 0.0 0.0   Net earnings   397.0 -1,084.0 1,525.0 -606.0 491.8 1,138.6 0.0 0.0   Pre-tax profit without non-rec. items   510 -1,092 1,962 -606 492 1,139 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 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 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   14,808 13,225 14,453 13,545 13,237 13,876 13,251 13,251   Interest-bearing liabilities   0.0 0.0 0.0 16.7 5.2 12.2 0.0 0.0   Balance sheet total (assets)   14,948 13,391 14,810 13,589 13,262 13,915 13,251 13,251   Net Debt   -13,815 -13,332 -14,769 -13,511 -13,128 -13,730 -13,251 -13,251     See the entire balance sheet 1000.0 Volume  2018 2019/6 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   -59.0 -1,127 -80.0 1,000 -75.9 -56.7 0.0 0.0   Gross profit growth   21.3% -1,810.2% 92.9% 0.0% 0.0% 25.3% 0.0% 0.0%   Employees   0 1 0 1 1 1 0 0   Employee growth %   0.0% 0.0% -100.0% 0.0% 0.0% 0.0% -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)   14,948 13,391 14,810 13,589 13,262 13,915 13,251 13,251   Balance sheet change%   -1.1% -10.4% 10.6% -8.2% -2.4% 4.9% -4.8% 0.0%   Added value   -432.0 -1,332.0 -267.0 779.8 -262.9 -264.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -3.0 -4.0 -5.0 1.0 -1.0 -2.0 0.0 0.0   1000.0 Profitability  2018 2019/6 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 (%)   732.2% 118.2% 333.8% 78.0% 346.5% 466.8% 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 %   4.3% -4.0% 15.0% 9.0% 5.3% 9.9% 0.0% 0.0%   ROI %   4.4% -4.1% 15.3% 9.1% 5.3% 9.9% 0.0% 0.0%   ROE %   2.7% -7.7% 11.0% -4.3% 3.7% 8.4% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   99.1% 98.8% 95.3% 99.7% 99.8% 99.7% 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, %   3,197.9% 1,000.9% 5,531.5% -1,732.6% 4,994.2% 5,192.1% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.1% 0.0% 0.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 22,613.1% 1,977.2% 2,347.5% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   106.8 80.7 435.6 310.2 526.8 353.7 0.0 0.0   Current Ratio   106.8 80.7 435.6 310.2 526.8 353.7 0.0 0.0   Cash and cash equivalent   13,815.0 13,332.0 14,769.0 13,527.3 13,133.0 13,742.1 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 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   1,121.0 92.0 73.0 1,332.2 540.6 510.9 0.0 0.0   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 2019/6 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 -1,332 0 780 -263 -264 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 -1,332 0 780 -263 -264 0 0   EBIT / employee   0 -1,332 0 780 -263 -264 0 0   Net earnings / employee   0 -1,084 0 -606 492 1,139 0 0