Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Much Fun 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% 1.5% 1.5%   Bankruptcy risk   8.9% 7.7% 7.7% 7.6% 5.4% 8.3% 16.4% 16.0%   Credit score (0-100)   29 33 32 31 41 28 11 12   Credit rating   BB BB BB BB BBB BB BB BB   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 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   188 96.5 200 191 192 76.7 0.0 0.0   EBITDA   107 22.0 117 10.6 138 -29.4 0.0 0.0   EBIT   76.9 -7.7 91.0 -20.3 104 -41.4 0.0 0.0   Pre-tax profit (PTP)   76.9 -7.7 90.1 -21.0 100.7 -43.7 0.0 0.0   Net earnings   76.9 -7.7 66.7 -21.0 79.4 -33.8 0.0 0.0   Pre-tax profit without non-rec. items   76.9 -7.7 90.1 -21.0 101 -43.7 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   110 119 73.2 107 55.2 85.0 0.0 0.0   Shareholders equity total   59.1 51.4 118 97.1 176 143 92.7 92.7   Interest-bearing liabilities   112 116 105 79.2 57.2 80.0 0.0 0.0   Balance sheet total (assets)   190 202 328 302 389 306 92.7 92.7   Net Debt   65.5 102 -72.2 -49.6 -227 -99.4 -92.7 -92.7     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   188 96.5 200 191 192 76.7 0.0 0.0   Gross profit growth   608.9% -48.6% 107.1% -4.5% 0.4% -60.0% -100.0% 0.0%   Employees   1 1 1 0 1 1 0 0   Employee growth %   0.0% 0.0% 0.0% -100.0% 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)   190 202 328 302 389 306 93 93   Balance sheet change%   118.3% 6.7% 62.0% -7.8% 28.7% -21.4% -69.7% 0.0%   Added value   107.4 22.0 116.8 10.6 135.1 -29.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -6 -21 -72 2 -86 18 -85 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 1.0 -1.0 1.0 -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 (%)   41.0% -8.0% 45.5% -10.6% 54.4% -54.0% 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 %   52.3% -3.9% 34.3% -6.4% 30.2% -11.9% 0.0% 0.0%   ROI %   57.3% -4.6% 46.3% -10.0% 50.3% -18.0% 0.0% 0.0%   ROE %   105.4% -14.0% 78.7% -19.5% 58.0% -21.2% 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 %   31.2% 25.4% 36.0% 32.1% 45.4% 46.7% 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, %   61.0% 464.6% -61.9% -467.2% -164.2% 337.7% 0.0% 0.0%   Gearing %   188.7% 225.9% 88.7% 81.6% 32.4% 56.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.8% 0.8% 5.2% 3.5% 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   0.6 0.2 1.0 0.7 1.5 1.2 0.0 0.0   Current Ratio   0.6 0.2 1.0 0.7 1.5 1.2 0.0 0.0   Cash and cash equivalent   46.1 13.8 177.0 128.8 284.5 179.5 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   -51.2 -125.2 -9.8 -64.2 95.1 29.1 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 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   107 22 117 0 135 -29 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   107 22 117 0 138 -29 0 0   EBIT / employee   77 -8 91 0 104 -41 0 0   Net earnings / employee   77 -8 67 0 79 -34 0 0