Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MS TUNØ A/S 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 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 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   4.1% 3.0% 5.2% 3.3% 18.7% 18.2% 20.1% 20.1%   Credit score (0-100)   51 60 44 56 7 7 5 5   Credit rating   BBB BBB BBB BBB B B 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 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   45.7 97.2 3.4 44.4 -34.1 -12.4 0.0 0.0   EBITDA   45.7 97.2 33.8 44.4 -34.1 -12.4 0.0 0.0   EBIT   -27.8 23.7 -62.3 -51.6 -47.4 -12.4 0.0 0.0   Pre-tax profit (PTP)   -27.8 23.4 -27.2 -52.1 -38.8 -8.3 0.0 0.0   Net earnings   -22.1 18.2 -45.4 -44.6 -30.5 -8.3 0.0 0.0   Pre-tax profit without non-rec. items   -27.8 23.4 -61.1 -52.1 -38.8 -8.3 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Tangible assets total   778 705 632 626 0.0 0.0 0.0 0.0   Shareholders equity total   695 713 668 623 593 584 84.4 84.4   Interest-bearing liabilities   155 155 155 155 4.9 0.0 0.0 0.0   Balance sheet total (assets)   931 939 913 830 637 592 84.4 84.4   Net Debt   48.6 -29.1 15.2 17.7 -407 -467 -84.4 -84.4     See the entire balance sheet 1000.0 Volume  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 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   45.7 97.2 3.4 44.4 -34.1 -12.4 0.0 0.0   Gross profit growth   0.0% 112.8% -96.5% 1,215.5% 0.0% 63.5% 0.0% 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)   931 939 913 830 637 592 84 84   Balance sheet change%   0.0% 0.8% -2.8% -9.1% -23.3% -7.0% -85.8% 0.0%   Added value   45.7 97.2 33.8 44.4 48.7 -12.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   705 -147 -79 -192 -639 0 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -1.0 1.0 -1.0 -2.0 -3.0 -4.0 0.0 0.0   1000.0 Profitability  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 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 (%)   -60.8% 24.4% -1,843.9% -116.2% 139.0% 100.0% 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 %   -3.0% 2.5% -6.7% -5.9% -5.0% -0.5% 0.0% 0.0%   ROI %   -3.1% 2.6% -6.9% -6.1% -5.2% -0.5% 0.0% 0.0%   ROE %   -3.2% 2.6% -6.6% -6.9% -5.0% -1.4% 0.0% 0.0%   1000.0 Solidity  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Equity ratio %   74.6% 76.0% 73.1% 75.1% 93.1% 98.7% 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, %   106.5% -29.9% 44.8% 39.8% 1,193.1% 3,753.7% 0.0% 0.0%   Gearing %   22.3% 21.7% 23.2% 24.9% 0.8% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.2% -0.8% 0.3% 2.5% 214.5% 0.0% 0.0%   1000.0 Liquidity  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Quick Ratio   5.3 17.9 3.8 10.3 14.4 75.3 0.0 0.0   Current Ratio   5.3 17.9 3.8 10.3 14.4 75.3 0.0 0.0   Cash and cash equivalent   106.3 184.0 139.7 137.2 411.8 467.3 0.0 0.0   1000.0 Capital use efficiency  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 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   124.1 220.9 140.2 184.1 592.7 584.4 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  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e 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