Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

GITTE MUNCH 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% 3.6%   Bankruptcy risk   4.3% 4.0% 5.3% 2.5% 2.6% 3.6% 13.9% 11.0%   Credit score (0-100)   49 51 42 61 61 52 16 22   Credit rating   BBB BBB BBB BBB BBB BBB BB BB   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)  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   2,065 1,724 1,657 2,243 1,845 1,527 0.0 0.0   EBITDA   113 -138 -34.8 518 162 -140 0.0 0.0   EBIT   -29.0 -268 -150 398 84.0 -169 0.0 0.0   Pre-tax profit (PTP)   -14.0 -212.0 -101.8 465.6 149.6 -122.9 0.0 0.0   Net earnings   -11.0 -165.0 -80.8 363.0 109.2 -100.0 0.0 0.0   Pre-tax profit without non-rec. items   -14.0 -212 -102 466 150 -123 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   307 253 139 60.9 8.0 0.0 0.0 0.0   Shareholders equity total   714 441 360 723 832 732 652 652   Interest-bearing liabilities   1,842 1,794 1,071 190 734 789 0.0 0.0   Balance sheet total (assets)   3,023 2,769 2,383 2,144 2,046 2,038 652 652   Net Debt   1,839 1,790 955 -52.4 730 674 -652 -652     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   2,065 1,724 1,657 2,243 1,845 1,527 0.0 0.0   Gross profit growth   1.7% -16.5% -3.9% 35.4% -17.8% -17.2% -100.0% 0.0%   Employees   7 7 0 0 6 6 0 0   Employee growth %   0.0% 0.0% -100.0% 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)   3,023 2,769 2,383 2,144 2,046 2,038 652 652   Balance sheet change%   2.9% -8.4% -13.9% -10.0% -4.6% -0.4% -68.0% 0.0%   Added value   113.0 -138.0 -34.8 518.1 203.8 -140.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -211 -209 -254 -223 -156 -58 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -2.0 -3.0 -4.0 1.0 2.0 -1.0 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 (%)   -1.4% -15.5% -9.1% 17.8% 4.6% -11.1% 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 %   3.7% -3.6% -0.7% 23.5% 10.8% -1.9% 0.0% 0.0%   ROI %   4.4% -4.4% -0.9% 45.2% 18.2% -2.5% 0.0% 0.0%   ROE %   -1.5% -28.6% -20.2% 67.0% 14.0% -12.8% 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 %   23.6% 15.9% 15.1% 33.7% 40.7% 35.9% 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, %   1,627.4% -1,297.1% -2,741.0% -10.1% 450.8% -480.7% 0.0% 0.0%   Gearing %   258.0% 406.8% 297.4% 26.2% 88.2% 107.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   6.9% 5.9% 5.9% 10.6% 16.7% 11.0% 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   0.1 0.1 0.2 0.2 0.1 0.2 0.0 0.0   Current Ratio   1.1 1.0 1.0 1.4 1.6 1.5 0.0 0.0   Cash and cash equivalent   3.0 4.0 116.5 242.2 4.4 115.2 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   193.0 -24.0 33.7 508.5 684.9 612.5 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   16 -20 0 0 34 -23 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   16 -20 0 0 27 -23 0 0   EBIT / employee   -4 -38 0 0 14 -28 0 0   Net earnings / employee   -2 -24 0 0 18 -17 0 0