Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MUSIC & PASSION 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   1.4% 1.4% 1.4% 1.4% 1.4% 1.4% 1.4% 1.4%   Bankruptcy risk   5.1% 5.6% 3.4% 2.1% 3.4% 6.5% 12.5% 12.5%   Credit score (0-100)   45 42 54 66 54 35 19 19   Credit rating   BBB BBB BBB A BBB BBB BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.2 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   -92.3 3.7 250 699 196 -27.0 0.0 0.0   EBITDA   -115 -45.2 22.7 312 -5.4 -439 0.0 0.0   EBIT   -141 -77.2 -9.4 296 -20.4 -454 0.0 0.0   Pre-tax profit (PTP)   1,112.1 -121.2 -23.9 293.3 44.4 -442.7 0.0 0.0   Net earnings   1,142.7 -106.6 -21.3 229.8 56.7 -356.5 0.0 0.0   Pre-tax profit without non-rec. items   1,112 -121 -23.9 293 44.4 -443 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   270 238 206 215 200 185 0.0 0.0   Shareholders equity total   1,223 1,013 836 1,009 1,009 593 452 452   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   1,258 1,048 889 1,862 1,286 2,577 452 452   Net Debt   -833 -789 -619 -1,340 -1,027 -1,265 -452 -452     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   -92.3 3.7 250 699 196 -27.0 0.0 0.0   Gross profit growth   0.0% 0.0% 6,636.9% 179.2% -71.9% 0.0% 0.0% 0.0%   Employees   1 1 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)   1,258 1,048 889 1,862 1,286 2,577 452 452   Balance sheet change%   282.1% -16.7% -15.2% 109.6% -30.9% 100.3% -82.4% 0.0%   Added value   -114.5 -45.2 22.7 311.5 -4.5 -439.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -30 -64 -64 -7 -30 -30 -185 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 -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 (%)   152.5% -2,078.4% -3.7% 42.3% -10.4% 1,684.5% 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 %   140.6% -10.2% -2.0% 21.9% 3.0% -22.9% 0.0% 0.0%   ROI %   149.2% -10.5% -2.1% 32.0% 4.6% -54.3% 0.0% 0.0%   ROE %   156.0% -9.5% -2.3% 24.9% 5.6% -44.5% 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 %   97.2% 96.6% 94.1% 54.2% 78.4% 59.6% 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, %   727.2% 1,746.8% -2,730.0% -430.0% 18,996.1% 288.1% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 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% 0.0% 0.0% 0.0% 0.0% 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   26.2 23.0 12.2 1.9 4.2 5.8 0.0 0.0   Current Ratio   26.2 23.0 12.2 1.9 4.2 1.2 0.0 0.0   Cash and cash equivalent   832.6 788.9 618.9 1,339.7 1,027.3 1,265.1 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   878.2 774.6 590.1 775.7 796.3 353.4 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   -115 -45 23 312 -5 -439 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -115 -45 23 312 -5 -439 0 0   EBIT / employee   -141 -77 -9 296 -20 -454 0 0   Net earnings / employee   1,143 -107 -21 230 57 -357 0 0