Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

EGON MUNK HOLDING ApS - Group Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading...   Loading...

1000.0 Bankruptcy Risk  2014 N/A 2015 N/A 2016 N/A 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   0.0% 0.0% 0.0% 1.3% 1.9% 2.3% 7.8% 7.7%   Credit score (0-100)   0 0 0 82 71 66 31 30   Credit rating   N/A N/A N/A A A BBB BB BB   Credit limit (kDKK)   0.0 0.0 0.0 574.4 6.2 0.4 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2014 N/A 2015 N/A 2016 N/A 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   0.0 0.0 0.0 22,791 24,019 22,610 0.0 0.0   EBITDA   0.0 0.0 0.0 5,015 3,789 1,546 0.0 0.0   EBIT   0.0 0.0 0.0 3,738 -389 -2,173 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 0.0 3,502.8 -1,595.6 -2,864.6 0.0 0.0   Net earnings   0.0 0.0 0.0 2,720.6 -1,331.4 -2,277.8 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 0.0 3,503 -1,596 -2,865 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2014 N/A 2015 N/A 2016 N/A 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e N/A Tangible assets total   0.0 0.0 0.0 62,332 59,122 56,140 0.0 0.0   Shareholders equity total   0.0 0.0 0.0 28,471 26,140 23,862 23,637 23,637   Interest-bearing liabilities   0.0 0.0 0.0 25,514 33,843 30,279 0.0 0.0   Balance sheet total (assets)   0.0 0.0 0.0 71,958 76,722 68,131 23,637 23,637   Net Debt   0.0 0.0 0.0 25,464 32,289 30,153 -23,637 -23,637     See the entire balance sheet 1000.0 Volume  2014 N/A 2015 N/A 2016 N/A 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e 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 0.0 0.0 22,791 24,019 22,610 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 0.0% 5.4% -5.9% -100.0% 0.0%   Employees   0 0 0 38 41 45 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 7.9% 9.8% -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 0 0 71,958 76,722 68,131 23,637 23,637   Balance sheet change%   0.0% 0.0% 0.0% 0.0% 6.6% -11.2% -65.3% 0.0%   Added value   0.0 0.0 0.0 5,014.6 886.8 1,546.4 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 61,055 -7,388 -6,701 -56,140 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 0.0 0.0 1.0 -1.0 -2.0 0.0 0.0   1000.0 Profitability  2014 N/A 2015 N/A 2016 N/A 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e 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% 0.0% 0.0% 16.4% -1.6% -9.6% 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% 0.0% 0.0% 5.2% -0.5% -3.0% 0.0% 0.0%   ROI %   0.0% 0.0% 0.0% 6.3% -0.6% -3.5% 0.0% 0.0%   ROE %   0.0% 0.0% 0.0% 9.6% -4.9% -9.1% 0.0% 0.0%   1000.0 Solidity  2014 N/A 2015 N/A 2016 N/A 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e N/A Equity ratio %   0.0% 0.0% 0.0% 39.6% 34.1% 35.0% 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% 0.0% 0.0% 507.8% 852.2% 1,949.9% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 89.6% 129.5% 126.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 1.9% 4.1% 2.1% 0.0% 0.0%   1000.0 Liquidity  2014 N/A 2015 N/A 2016 N/A 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e N/A Quick Ratio   0.0 0.0 0.0 0.3 0.6 0.5 0.0 0.0   Current Ratio   0.0 0.0 0.0 0.4 0.7 0.7 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 49.5 1,554.5 126.8 0.0 0.0   1000.0 Capital use efficiency  2014 N/A 2015 N/A 2016 N/A 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e 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 0.0 0.0 -11,793.5 -6,370.0 -5,953.5 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  2014 N/A 2015 N/A 2016 N/A 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 132 22 34 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 132 92 34 0 0   EBIT / employee   0 0 0 98 -9 -48 0 0   Net earnings / employee   0 0 0 72 -32 -51 0 0