Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

K/S MUSIKKÆLDEREN 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   0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3%   Bankruptcy risk   1.3% 2.2% 1.6% 1.6% 1.5% 1.3% 8.3% 8.3%   Credit score (0-100)   81 66 74 75 75 80 29 29   Credit rating   A BBB A A A A BB BB   Credit limit (kDKK)   197.0 0.4 41.5 40.3 62.2 271.4 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   668 -21.8 268 255 251 344 0.0 0.0   EBITDA   668 -21.8 268 255 251 344 0.0 0.0   EBIT   618 -66.8 223 210 206 299 0.0 0.0   Pre-tax profit (PTP)   932.2 277.4 568.2 826.2 854.4 979.9 0.0 0.0   Net earnings   932.2 277.4 568.2 826.2 854.4 979.9 0.0 0.0   Pre-tax profit without non-rec. items   932 277 568 826 854 980 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   7,200 7,155 7,110 7,065 7,020 6,975 0.0 0.0   Shareholders equity total   14,436 14,713 15,281 16,107 16,962 17,942 9,142 9,142   Interest-bearing liabilities   3,823 3,534 3,142 2,828 2,515 2,201 0.0 0.0   Balance sheet total (assets)   18,308 18,309 18,642 19,141 19,791 20,467 9,142 9,142   Net Debt   3,823 3,534 3,135 2,822 2,513 2,158 -9,142 -9,142     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   668 -21.8 268 255 251 344 0.0 0.0   Gross profit growth   195.7% 0.0% 0.0% -5.0% -1.5% 36.9% -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)   18,308 18,309 18,642 19,141 19,791 20,467 9,142 9,142   Balance sheet change%   1.0% 0.0% 1.8% 2.7% 3.4% 3.4% -55.3% 0.0%   Added value   668.2 -21.8 268.3 255.0 251.1 343.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -100 -90 -90 -90 -90 -90 -775 -6,200   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 -1.0 1.0 2.0 3.0 4.0 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 (%)   92.5% 306.4% 83.2% 82.4% 82.1% 86.9% 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 %   5.4% 1.8% 3.3% 4.5% 4.5% 5.0% 0.0% 0.0%   ROI %   5.5% 1.8% 3.3% 4.6% 4.6% 5.1% 0.0% 0.0%   ROE %   6.7% 1.9% 3.8% 5.3% 5.2% 5.6% 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 %   78.8% 80.4% 82.0% 84.2% 85.7% 87.7% 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, %   572.2% -16,212.6% 1,168.4% 1,106.9% 1,001.1% 628.1% 0.0% 0.0%   Gearing %   26.5% 24.0% 20.6% 17.6% 14.8% 12.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.3% 1.3% 1.3% 1.0% 1.0% 1.3% 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   1.4 0.6 0.5 0.4 0.2 3.3 0.0 0.0   Current Ratio   1.4 0.6 0.5 0.4 0.2 3.3 0.0 0.0   Cash and cash equivalent   0.0 0.0 6.1 6.2 1.3 42.5 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   192.5 -166.2 -246.5 -322.9 -484.3 1,497.2 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  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 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