Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MUSIKEVENT 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   3.0% 9.1% 3.3% 3.4% 3.4% 3.4% 13.7% 13.4%   Credit score (0-100)   59 27 53 53 53 54 16 17   Credit rating   BBB BB BBB BBB BBB BBB 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)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   2,029 550 2,020 2,064 2,099 1,826 0.0 0.0   EBITDA   971 -645 704 648 611 551 0.0 0.0   EBIT   960 -661 687 636 600 464 0.0 0.0   Pre-tax profit (PTP)   959.4 -674.7 671.6 624.5 599.8 451.5 0.0 0.0   Net earnings   745.4 -528.4 521.8 484.8 463.7 334.3 0.0 0.0   Pre-tax profit without non-rec. items   959 -675 672 625 600 452 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   687 723 707 698 687 601 0.0 0.0   Shareholders equity total   2,792 1,464 1,985 2,470 2,134 1,668 718 718   Interest-bearing liabilities   0.0 809 821 27.5 0.0 13.7 0.0 0.0   Balance sheet total (assets)   4,039 3,528 4,106 3,930 3,313 2,682 718 718   Net Debt   -675 244 -251 -1,190 -683 -361 -718 -718     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   2,029 550 2,020 2,064 2,099 1,826 0.0 0.0   Gross profit growth   -0.4% -72.9% 267.1% 2.1% 1.7% -13.0% -100.0% 0.0%   Employees   3 3 3 3 3 2 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% -33.3% -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)   4,039 3,528 4,106 3,930 3,313 2,682 718 718   Balance sheet change%   -5.0% -12.7% 16.4% -4.3% -15.7% -19.0% -73.2% 0.0%   Added value   970.8 -645.3 703.7 647.5 611.7 550.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -22 20 -34 -20 -23 -173 -601 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 -1.0 1.0 2.0 3.0 4.0 0.0 0.0   1000.0 Profitability  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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 (%)   47.3% -120.1% 34.0% 30.8% 28.6% 25.4% 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 %   23.2% -17.5% 18.0% 15.8% 16.6% 15.5% 0.0% 0.0%   ROI %   29.2% -22.1% 23.0% 20.5% 22.0% 20.2% 0.0% 0.0%   ROE %   26.9% -24.8% 30.3% 21.8% 20.1% 17.6% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   71.7% 43.4% 49.8% 65.0% 64.4% 63.3% 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, %   -69.6% -37.8% -35.7% -183.8% -111.6% -65.5% 0.0% 0.0%   Gearing %   0.0% 55.3% 41.4% 1.1% 0.0% 0.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 3.4% 1.9% 2.8% 4.6% 206.5% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   5.5 1.7 2.2 3.3 3.4 3.5 0.0 0.0   Current Ratio   4.7 1.7 2.1 3.1 3.4 3.3 0.0 0.0   Cash and cash equivalent   675.2 564.8 1,072.6 1,217.5 682.6 374.2 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   2,635.7 1,137.4 1,768.2 2,179.2 1,862.3 1,446.3 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   324 -215 235 216 204 275 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   324 -215 235 216 204 275 0 0   EBIT / employee   320 -220 229 212 200 232 0 0   Net earnings / employee   248 -176 174 162 155 167 0 0