Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MVN Produkt 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  2016 N/A 2017 N/A 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022e N/A 2023e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   0.0% 0.0% 8.8% 10.4% 16.5% 15.0% 20.4% 20.4%   Credit score (0-100)   0 0 29 25 10 12 5 4   Credit rating   N/A N/A BB BB BB 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)  2016 N/A 2017 N/A 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022e N/A 2023e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   0.0 0.0 399 330 347 392 0.0 0.0   EBITDA   0.0 0.0 54.8 10.9 -41.9 110 0.0 0.0   EBIT   0.0 0.0 -12.6 -80.8 -122 14.9 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 -27.2 -110.9 -131.9 2.4 0.0 0.0   Net earnings   0.0 0.0 -21.1 -96.4 -131.9 2.4 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 -27.2 -111 -132 2.4 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2016 N/A 2017 N/A 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022e N/A 2023e N/A Tangible assets total   0.0 0.0 335 278 230 135 0.0 0.0   Shareholders equity total   0.0 0.0 81.6 -14.8 -147 -144 -194 -194   Interest-bearing liabilities   0.0 0.0 138 258 118 185 194 194   Balance sheet total (assets)   0.0 0.0 411 464 403 351 0.0 0.0   Net Debt   0.0 0.0 83.1 258 118 185 194 194     See the entire balance sheet 1000.0 Volume  2016 N/A 2017 N/A 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022e N/A 2023e 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   0.0 0.0 399 330 347 392 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% -17.3% 5.2% 13.0% -100.0% 0.0%   Employees   0 0 1 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)   0 0 411 464 403 351 0 0   Balance sheet change%   0.0% 0.0% 0.0% 12.9% -13.3% -12.7% -100.0% 0.0%   Added value   0.0 0.0 54.8 10.9 -30.2 109.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 267 -148 -128 -189 -135 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 0.0 -1.0 -2.0 -3.0 1.0 0.0 0.0   1000.0 Profitability  2016 N/A 2017 N/A 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022e N/A 2023e 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 (%)   0.0% 0.0% -3.2% -24.5% -35.1% 3.8% 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 %   0.0% 0.0% -3.1% -16.5% -23.7% 2.9% 0.0% 0.0%   ROI %   0.0% 0.0% -5.6% -36.4% -54.9% 6.5% 0.0% 0.0%   ROE %   0.0% 0.0% -25.9% -35.3% -30.4% 0.6% 0.0% 0.0%   1000.0 Solidity  2016 N/A 2017 N/A 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022e N/A 2023e N/A Equity ratio %   0.0% 0.0% 19.8% -3.1% -26.7% -29.1% -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, %   0.0% 0.0% 151.5% 2,366.0% -282.2% 169.1% 0.0% 0.0%   Gearing %   0.0% 0.0% 169.3% -1,746.5% -80.7% -128.5% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 21.1% 11.4% 5.3% 8.2% 0.0% 0.0%   1000.0 Liquidity  2016 N/A 2017 N/A 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022e N/A 2023e N/A Quick Ratio   0.0 0.0 0.3 0.5 0.3 0.5 0.0 0.0   Current Ratio   0.0 0.0 0.3 0.5 0.3 0.5 0.0 0.0   Cash and cash equivalent   0.0 0.0 55.1 0.0 0.0 0.0 0.0 0.0   1000.0 Capital use efficiency  2016 N/A 2017 N/A 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022e N/A 2023e 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   0.0 0.0 -155.0 -144.1 -340.5 -163.7 -97.1 -97.1   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2016 N/A 2017 N/A 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022e N/A 2023e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 55 11 -30 110 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 55 11 -42 110 0 0   EBIT / employee   0 0 -13 -81 -122 15 0 0   Net earnings / employee   0 0 -21 -96 -132 2 0 0