Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

M.P. MUSIC 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  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% 1.4% 1.4%   Bankruptcy risk   2.6% 3.0% 0.9% 0.9% 1.2% 1.3% 7.5% 7.3%   Credit score (0-100)   63 58 88 88 83 78 33 33   Credit rating   BBB BBB A A A A BB BBB   Credit limit (kDKK)   0.1 0.0 3,984.4 4,098.1 2,217.1 775.1 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   0 0 0 0 0 0 0 0   Gross profit   8,840 10,641 10,922 8,704 13,532 8,680 0.0 0.0   EBITDA   8,840 10,641 10,922 8,704 13,532 8,680 0.0 0.0   EBIT   8,840 10,641 10,860 8,619 13,446 8,591 0.0 0.0   Pre-tax profit (PTP)   8,773.8 11,119.0 10,254.8 10,592.0 8,401.9 11,074.6 0.0 0.0   Net earnings   6,840.7 8,671.3 7,996.2 8,249.4 6,447.4 8,717.9 0.0 0.0   Pre-tax profit without non-rec. items   8,774 11,119 10,255 10,592 8,402 11,075 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   0.0 0.0 364 279 194 129 0.0 0.0   Shareholders equity total   34,881 41,552 48,548 49,798 56,245 64,963 63,938 63,938   Interest-bearing liabilities   0.0 0.0 45.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   35,482 44,763 52,051 54,694 63,812 80,650 63,938 63,938   Net Debt   -31,933 -42,091 -48,491 -51,974 -60,220 -80,068 -63,938 -63,938     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   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   8,840 10,641 10,922 8,704 13,532 8,680 0.0 0.0   Gross profit growth   -3.3% 20.4% 2.6% -20.3% 55.5% -35.9% -100.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   35,482 44,763 52,051 54,694 63,812 80,650 63,938 63,938   Balance sheet change%   22.3% 26.2% 16.3% 5.1% 16.7% 26.4% -20.7% 0.0%   Added value   8,840.3 10,641.3 10,921.8 8,703.8 13,531.7 8,680.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 302 -171 -171 -154 -129 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 5.0 5.0 5.0 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 %   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 (%)   100.0% 100.0% 99.4% 99.0% 99.4% 99.0% 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 %   27.6% 28.0% 22.4% 20.2% 24.5% 15.6% 0.0% 0.0%   ROI %   28.2% 29.4% 24.1% 21.9% 27.3% 18.6% 0.0% 0.0%   ROE %   21.7% 22.7% 17.7% 16.8% 12.2% 14.4% 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 %   98.3% 93.7% 93.3% 91.2% 88.1% 80.5% 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, %   -361.2% -395.5% -444.0% -597.1% -445.0% -922.4% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.1% 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% 2,696.1% 891.6% 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   59.0 16.0 14.8 11.4 8.4 5.1 0.0 0.0   Current Ratio   59.0 13.9 14.8 11.1 8.4 5.1 0.0 0.0   Cash and cash equivalent   31,933.4 42,091.2 48,535.7 51,974.3 60,220.1 80,068.4 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)   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   14,849.4 20,977.7 7,166.0 6,411.2 17,942.7 -5,561.0 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  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 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0