Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Moca Clothing 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   3.6% 3.6% 3.6% 3.6% 3.6% 3.6% 3.6% 3.6%   Bankruptcy risk   15.0% 24.5% 26.5% 17.7% 32.1% 10.1% 18.3% 18.1%   Credit score (0-100)   15 3 2 8 0 24 8 8   Credit rating   BB B B B C BB B B   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   1,367 1,266 -52.1 32.5 1,241 149 0.0 0.0   EBITDA   -142 62.9 -930 4.6 1,231 149 0.0 0.0   EBIT   -162 -26.5 -1,000 4.6 1,212 149 0.0 0.0   Pre-tax profit (PTP)   -185.9 -262.6 -1,066.9 -10.4 1,184.1 148.8 0.0 0.0   Net earnings   -159.7 -212.0 -1,144.7 -10.4 1,184.1 145.8 0.0 0.0   Pre-tax profit without non-rec. items   -186 -263 -1,067 -10.4 1,184 149 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   19.4 70.0 0.0 0.0 93.3 0.0 0.0 0.0   Shareholders equity total   7.9 -204 -1,349 -1,359 -175 -29.2 -79.2 -79.2   Interest-bearing liabilities   63.4 0.0 0.0 0.0 1.7 4.5 79.2 79.2   Balance sheet total (assets)   482 724 428 112 265 365 0.0 0.0   Net Debt   58.3 -14.4 -13.6 -0.1 1.7 -110 79.2 79.2     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   1,367 1,266 -52.1 32.5 1,241 149 0.0 0.0   Gross profit growth   -4.7% -7.4% 0.0% 0.0% 3,714.0% -88.0% -100.0% 0.0%   Employees   0 0 0 1 1 1 0 0   Employee growth %   0.0% 0.0% 0.0% 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)   482 724 428 112 265 365 0 0   Balance sheet change%   -23.3% 50.1% -40.8% -73.8% 136.8% 37.6% -100.0% 0.0%   Added value   -142.3 62.9 -929.6 4.6 1,212.3 149.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -39 -39 -140 0 75 -93 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -1.0 -2.0 -3.0 1.0 2.0 3.0 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 (%)   -11.8% -2.1% 1,918.8% 14.0% 97.7% 100.0% 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 %   -29.1% -3.8% -73.9% 0.3% 126.8% 35.7% 0.0% 0.0%   ROI %   -107.4% -74.4% 0.0% 0.0% 146,414.0% 4,825.9% 0.0% 0.0%   ROE %   -139.2% -57.9% -198.7% -3.8% 627.6% 46.3% 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 %   1.6% -22.0% -75.9% -92.4% -39.7% -7.4% -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, %   -41.0% -22.8% 1.5% -3.2% 0.1% -74.1% 0.0% 0.0%   Gearing %   801.6% 0.0% 0.0% 0.0% -0.9% -15.5% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   67.3% 744.9% 0.0% 0.0% 3,402.7% 10.9% 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   0.9 0.6 0.2 0.0 0.3 0.3 0.0 0.0   Current Ratio   0.9 0.6 0.2 0.0 0.3 0.9 0.0 0.0   Cash and cash equivalent   5.1 14.4 13.6 0.1 0.0 115.0 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   -68.5 -331.1 -1,405.8 -1,416.2 -325.4 -29.2 -39.6 -39.6   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   0 0 0 5 1,212 149 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 5 1,231 149 0 0   EBIT / employee   0 0 0 5 1,212 149 0 0   Net earnings / employee   0 0 0 -10 1,184 146 0 0