Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MUSEUMSFONDEN AF 7. DECEMBER 1966 Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... 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   0.9% 1.0% 1.2% 0.7% 3.0% 1.3% 7.2% 7.2%   Credit score (0-100)   91 88 82 94 57 78 33 33   Credit rating   A A A AA BBB A BBB BBB   Credit limit (kDKK)   16,456.9 12,608.0 4,587.2 19,694.0 0.0 2,452.8 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   746 752 760 760 783 852 852 852   Gross profit   26.0 -13.0 100 59.0 -82.0 -52.0 0.0 0.0   EBITDA   -371 3,063 -2,272 7,338 -22,688 6,984 0.0 0.0   EBIT   -494 2,940 -2,395 7,275 -22,794 6,835 0.0 0.0   Pre-tax profit (PTP)   4,947.0 3,802.0 -2,145.0 7,500.0 -23,035.0 8,079.0 0.0 0.0   Net earnings   4,947.0 3,802.0 -2,145.0 7,500.0 -23,035.0 8,079.0 0.0 0.0   Pre-tax profit without non-rec. items   5,069 7,421 -3,803 15,395 -43,628 15,751 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   29,807 29,684 29,562 29,499 41,489 41,340 0.0 0.0   Shareholders equity total   218,345 209,900 200,324 206,665 177,002 185,604 61,717 61,717   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   218,492 210,008 200,477 206,942 177,296 185,704 61,717 61,717   Net Debt   -145 -162 -279 -9,996 -256 -56.0 -61,717 -61,717     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   746 752 760 760 783 852 852 852   Net sales growth   1.1% 0.8% 1.1% 0.0% 3.0% 8.8% 0.0% 0.0%   Gross profit   26.0 -13.0 100 59.0 -82.0 -52.0 0.0 0.0   Gross profit growth   23.8% 0.0% 0.0% -41.0% 0.0% 36.6% 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)   218,492 210,008 200,477 206,942 177,296 185,704 61,717 61,717   Balance sheet change%   2.2% -3.9% -4.5% 3.2% -14.3% 4.7% -66.8% 0.0%   Added value   -371.0 3,063.0 -2,272.0 7,338.0 -22,731.0 6,984.0 0.0 0.0   Added value %   -49.7% 407.3% -298.9% 965.5% -2,903.1% 819.7% 0.0% 0.0%   Investments   -246 -246 -245 -126 11,884 -298 -41,340 0   Net sales trend   2.0 3.0 4.0 0.0 1.0 2.0 0.0 0.0   EBIT trend   -4.0 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 %   -49.7% 407.3% -298.9% 965.5% -2,897.6% 819.7% 0.0% 0.0%   EBIT %   -66.2% 391.0% -315.1% 957.2% -2,911.1% 802.2% 0.0% 0.0%   EBIT to gross profit (%)   -1,900.0% -22,615.4% -2,395.0% 12,330.5% 27,797.6% -13,144.2% 0.0% 0.0%   Net Earnings %   663.1% 505.6% -282.2% 986.8% -2,941.9% 948.2% 0.0% 0.0%   Profit before depreciation and extraordinary items %   679.6% 521.9% -266.1% 995.1% -2,928.4% 965.7% 0.0% 0.0%   Pre tax profit less extraordinaries %   679.5% 986.8% -500.4% 2,025.7% -5,571.9% 1,848.7% 0.0% 0.0%   ROA %   2.3% 3.5% -1.9% 7.6% -23.1% 8.7% 0.0% 0.0%   ROI %   2.3% 3.5% -1.9% 7.6% -23.1% 8.7% 0.0% 0.0%   ROE %   2.3% 1.8% -1.0% 3.7% -12.0% 4.5% 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 %   99.9% 99.9% 99.9% 99.9% 99.8% 99.9% 100.0% 100.0%   Relative indebtedness %   19.8% 14.4% 20.1% 36.4% 37.5% 11.7% 0.0% 0.0%   Relative net indebtedness %   0.4% -7.2% -16.6% -1,278.8% 4.9% 5.2% -7,243.8% -7,243.8%   Net int. bear. debt to EBITDA, %   39.1% -5.3% 12.3% -136.2% 1.1% -0.8% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 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   236.4 276.3 206.7 140.0 96.8 286.3 0.0 0.0   Current Ratio   236.4 276.3 206.7 140.0 96.8 286.3 0.0 0.0   Cash and cash equivalent   145.0 162.0 279.0 9,996.0 256.0 56.0 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)   41.6 7.6 33.2 37.5 40.9 19.8 0.0 0.0   Current assets / Net sales %   4,689.4% 3,968.1% 4,160.5% 5,101.6% 3,633.8% 3,359.9% 7,243.8% 7,243.8%   Net working capital   34,835.0 29,732.0 31,467.0 38,495.0 28,159.0 28,526.0 0.0 0.0   Net working capital %   4,669.6% 3,953.7% 4,140.4% 5,065.1% 3,596.3% 3,348.1% 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   0 752 0 760 783 852 0 0   Added value / employee   0 3,063 0 7,338 -22,731 6,984 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 3,063 0 7,338 -22,688 6,984 0 0   EBIT / employee   0 2,940 0 7,275 -22,794 6,835 0 0   Net earnings / employee   0 3,802 0 7,500 -23,035 8,079 0 0