Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Munch Miljø 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% 1.5% 1.5%   Bankruptcy risk   14.6% 6.1% 4.1% 3.3% 2.2% 1.3% 9.4% 9.2%   Credit score (0-100)   16 40 49 53 66 78 26 27   Credit rating   BB BBB BBB BBB BBB A BB BB   Credit limit (kDKK)   -0.0 0.0 0.0 0.0 0.1 20.4 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   -5.8 373 580 405 554 1,436 0.0 0.0   EBITDA   -5.8 373 580 163 250 952 0.0 0.0   EBIT   -5.8 351 538 121 207 909 0.0 0.0   Pre-tax profit (PTP)   -1,709.0 348.7 532.7 118.2 203.1 843.4 0.0 0.0   Net earnings   -1,719.4 284.2 413.2 91.1 158.3 647.6 0.0 0.0   Pre-tax profit without non-rec. items   -1,709 349 533 118 203 843 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 0.0 0.0 0.0 2,108 0.0 0.0   Shareholders equity total   -262 22.0 435 526 685 1,332 1,207 1,207   Interest-bearing liabilities   257 587 319 73.4 181 809 0.0 0.0   Balance sheet total (assets)   0.0 861 1,184 803 1,314 2,807 1,207 1,207   Net Debt   257 394 -191 -257 -420 730 -974 -974     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   -5.8 373 580 405 554 1,436 0.0 0.0   Gross profit growth   -2.0% 0.0% 55.7% -30.2% 36.6% 159.4% -100.0% 0.0%   Employees   0 0 0 1 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% -100.0% 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)   0 861 1,184 803 1,314 2,807 1,207 1,207   Balance sheet change%   -100.0% 0.0% 37.5% -32.2% 63.7% 113.6% -57.0% 0.0%   Added value   -5.8 372.7 580.4 163.0 249.8 951.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 382 -85 -85 -85 2,024 -2,108 0   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 2.0 3.0 4.0 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% 94.3% 92.7% 29.8% 37.5% 63.3% 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 %   -152.2% 31.3% 52.6% 12.9% 19.6% 44.1% 0.0% 0.0%   ROI %   -153.1% 40.2% 77.7% 18.5% 27.6% 59.1% 0.0% 0.0%   ROE %   -236.0% 1,292.3% 180.8% 19.0% 26.1% 64.2% 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 %   -100.0% 2.6% 36.7% 65.5% 52.1% 47.5% 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, %   -4,424.8% 105.7% -32.9% -157.7% -168.1% 76.8% 0.0% 0.0%   Gearing %   -97.9% 2,670.6% 73.4% 13.9% 26.4% 60.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   83.1% 0.7% 1.2% 5.0% 3.4% 13.3% 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   0.0 0.6 1.1 1.9 1.7 0.3 0.0 0.0   Current Ratio   0.0 0.6 1.1 1.9 1.7 0.3 0.0 0.0   Cash and cash equivalent   0.0 193.2 510.2 330.6 600.5 78.7 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   -262.2 -372.2 87.4 224.9 429.6 -960.1 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 0 163 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 163 0 0 0 0   EBIT / employee   0 0 0 121 0 0 0 0   Net earnings / employee   0 0 0 91 0 0 0 0