Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

KMC MUSIK 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   2.9% 2.9% 2.9% 2.9% 2.9% 2.9% 2.9% 2.9%   Bankruptcy risk   3.3% 2.5% 2.8% 2.3% 6.7% 8.4% 9.7% 9.7%   Credit score (0-100)   57 64 59 63 35 28 26 26   Credit rating   BBB BBB BBB BBB BBB BB BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.1 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)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   361 644 599 496 -1,827 -28.8 0.0 0.0   EBITDA   203 375 285 365 -2,312 -390 0.0 0.0   EBIT   -31.4 204 122 197 -2,312 -390 0.0 0.0   Pre-tax profit (PTP)   -18.8 203.2 124.3 199.8 -2,315.4 -390.0 0.0 0.0   Net earnings   -14.6 158.0 70.0 166.1 -2,315.4 -378.7 0.0 0.0   Pre-tax profit without non-rec. items   -18.8 203 124 200 -2,315 -390 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   588 417 201 328 328 328 0.0 0.0   Shareholders equity total   3,916 4,074 4,144 4,310 1,995 1,616 1,490 1,490   Interest-bearing liabilities   675 46.6 318 309 4.3 49.8 0.0 0.0   Balance sheet total (assets)   4,815 4,414 5,230 5,741 3,676 3,610 1,490 1,490   Net Debt   552 -128 -19.2 -125 -79.4 -4.5 -1,490 -1,490     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   361 644 599 496 -1,827 -28.8 0.0 0.0   Gross profit growth   63.1% 78.3% -6.9% -17.2% 0.0% 98.4% 0.0% 0.0%   Employees   1 1 0 0 1 0 0 0   Employee growth %   0.0% 0.0% -100.0% 0.0% 0.0% -100.0% 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)   4,815 4,414 5,230 5,741 3,676 3,610 1,490 1,490   Balance sheet change%   0.1% -8.3% 18.5% 9.8% -36.0% -1.8% -58.7% 0.0%   Added value   203.0 375.3 284.7 365.0 -2,144.4 -390.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -84 -342 -380 -41 0 0 -328 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -1.0 1.0 2.0 3.0 -1.0 -2.0 0.0 0.0   1000.0 Profitability  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 (%)   -8.7% 31.7% 20.3% 39.7% 126.5% 1,353.4% 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 %   -0.4% 4.4% 2.6% 3.7% -49.1% -10.7% 0.0% 0.0%   ROI %   -0.4% 4.7% 2.9% 4.4% -69.9% -21.2% 0.0% 0.0%   ROE %   -0.4% 4.0% 1.7% 3.9% -73.4% -21.0% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   81.3% 92.3% 79.2% 75.1% 54.3% 44.8% 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, %   272.0% -34.2% -6.7% -34.2% 3.4% 1.2% 0.0% 0.0%   Gearing %   17.2% 1.1% 7.7% 7.2% 0.2% 3.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.5% 0.7% 0.2% 1.9% 3.3% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   0.3 0.5 1.0 1.0 0.8 0.9 0.0 0.0   Current Ratio   4.6 11.5 4.6 3.7 1.9 1.6 0.0 0.0   Cash and cash equivalent   122.3 174.7 337.4 434.0 83.8 54.3 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   3,223.8 3,552.3 3,846.5 3,873.0 1,547.3 1,166.7 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   203 375 0 0 -2,144 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   203 375 0 0 -2,312 0 0 0   EBIT / employee   -31 204 0 0 -2,312 0 0 0   Net earnings / employee   -15 158 0 0 -2,315 0 0 0