CVR number 41179791
Industry 476910

Musikstart ApS

 

Quicksearch
from your own companies
Analyst: XBRLDenmark
 
Loading...

Loading...

Loading...

Loading...

 
Loading...
Bankruptcy Risk 
2019
N/A
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Bankruptcy risk for industry  1.5% 1.5% 1.5% 1.5% 1.5%  
Bankruptcy risk  0.0% 24.2% 22.3% 8.4% 8.1%  
Credit score (0-100)  0 3 3 28 29  
Credit rating  N/A B B BB BB  
Credit limit (kDKK)  0.0 0.0 0.0 0.0 0.0  
How are these values calculated?
 
View the automatically generated explanation of bankruptcy risk

Income statement (kDKK) 
2019
N/A
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Net sales  0 0 0 0 0  
Gross profit  0.0 352 456 540 411  
EBITDA  0.0 46.0 197 225 84.2  
EBIT  0.0 9.9 143 179 29.5  
Pre-tax profit (PTP)  0.0 2.5 134.3 163.2 11.7  
Net earnings  0.0 1.3 95.7 133.1 6.2  
Pre-tax profit without non-rec. items  0.0 2.5 134 163 11.7  
 
See the entire income statement

Balance sheet (kDKK) 
2019
N/A
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Tangible assets total  0.0 38.9 77.1 30.8 95.7  
Shareholders equity total  0.0 41.3 137 270 276  
Interest-bearing liabilities  0.0 0.0 0.0 161 94.6  
Balance sheet total (assets)  0.0 433 585 900 836  
Net Debt  0.0 -52.3 -64.2 21.3 29.5  
 
See the entire balance sheet

Volume 
2019
N/A
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Net sales  0 0 0 0 0  
Net sales growth  0.0% 0.0% 0.0% 0.0% 0.0%  
Gross profit  0.0 352 456 540 411  
Gross profit growth  0.0% 0.0% 29.5% 18.4% -23.9%  
Employees  0 1 0 1 1  
Employee growth %  0.0% 0.0% -100.0% 0.0% 0.0%  
Employee expenses  0.0 0.0 0.0 0.0 0.0  
Balance sheet total (assets)  0 433 585 900 836  
Balance sheet change%  0.0% 0.0% 35.0% 54.0% -7.1%  
Added value  0.0 46.0 197.1 233.2 84.2  
Added value %  0.0% 0.0% 0.0% 0.0% 0.0%  
Investments  0 3 -16 -93 10  
Net sales trend  0.0 0.0 0.0 0.0 0.0  
EBIT trend  0.0 1.0 2.0 3.0 4.0  

Profitability 
2019
N/A
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
EBITDA %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT to gross profit (%)  0.0% 2.8% 31.3% 33.2% 7.2%  
Net Earnings %  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%  
Pre tax profit less extraordinaries %  0.0% 0.0% 0.0% 0.0% 0.0%  
ROA %  0.0% 2.3% 28.1% 24.1% 3.4%  
ROI %  0.0% 23.9% 160.4% 63.1% 7.4%  
ROE %  0.0% 3.1% 107.3% 65.4% 2.3%  

Solidity 
2019
N/A
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Equity ratio %  0.0% 9.5% 23.4% 30.0% 33.0%  
Relative indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Relative net indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net int. bear. debt to EBITDA, %  0.0% -113.8% -32.6% 9.4% 35.0%  
Gearing %  0.0% 0.0% 0.0% 59.5% 34.3%  
Net interest  0 0 0 0 0  
Financing costs %  0.0% 0.0% 0.0% 19.8% 13.9%  

Liquidity 
2019
N/A
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Quick Ratio  0.0 0.2 0.2 0.3 0.3  
Current Ratio  0.0 1.0 1.1 1.5 1.3  
Cash and cash equivalent  0.0 52.3 64.2 139.5 65.1  

Capital use efficiency 
2019
N/A
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Trade debtors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Trade creditors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Current assets / Net sales %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net working capital  0.0 2.4 59.9 280.1 189.6  
Net working capital %  0.0% 0.0% 0.0% 0.0% 0.0%  

Employee efficiency 
2019
N/A
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Net sales / employee  0 0 0 0 0  
Added value / employee  0 46 0 233 84  
Employee expenses / employee  0 0 0 0 0  
EBITDA / employee  0 46 0 225 84  
EBIT / employee  0 10 0 179 30  
Net earnings / employee  0 1 0 133 6