Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MINISTI FILM 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  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Bankruptcy risk for industry   2.8% 2.8% 2.8% 2.8% 2.8% 2.8% 2.8% 2.8%   Bankruptcy risk   7.3% 15.7% 7.4% 10.1% 5.2% 6.9% 10.9% 10.9%   Credit score (0-100)   35 12 31 23 42 35 22 22   Credit rating   BBB BB BB BB 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)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   1,075 1,173 1,856 2,113 40.7 -29.8 0.0 0.0   EBITDA   -202 -199 504 1,392 40.2 -42.6 0.0 0.0   EBIT   -308 -278 435 1,392 40.2 -42.6 0.0 0.0   Pre-tax profit (PTP)   -344.7 -325.2 413.4 1,368.9 18.4 -77.9 0.0 0.0   Net earnings   -272.2 -325.2 396.0 1,032.9 14.4 -77.9 0.0 0.0   Pre-tax profit without non-rec. items   -345 -325 413 1,369 18.4 -77.9 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Tangible assets total   221 142 88.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   -9.9 -335 61.0 1,094 1,108 1,030 904 904   Interest-bearing liabilities   624 615 607 614 571 636 0.0 0.0   Balance sheet total (assets)   1,245 683 1,146 1,968 2,065 1,929 904 904   Net Debt   517 421 360 614 375 636 -904 -904     See the entire balance sheet 1000.0 Volume  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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   1,075 1,173 1,856 2,113 40.7 -29.8 0.0 0.0   Gross profit growth   -50.6% 9.1% 58.3% 13.8% -98.1% 0.0% 0.0% 0.0%   Employees   2 2 2 1 1 1 0 0   Employee growth %   0.0% 0.0% 0.0% -50.0% 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)   1,245 683 1,146 1,968 2,065 1,929 904 904   Balance sheet change%   -13.8% -45.1% 67.7% 71.7% 4.9% -6.5% -53.1% 0.0%   Added value   -201.5 -199.3 503.7 1,391.8 40.2 -42.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -140 -158 -122 -88 0 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 -2.0 1.0 2.0 3.0 -1.0 0.0 0.0   1000.0 Profitability  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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 (%)   -28.7% -23.7% 23.4% 65.9% 98.8% 143.0% 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 %   -21.2% -22.6% 40.2% 89.4% 2.0% -2.1% 0.0% 0.0%   ROI %   -40.4% -46.8% 65.6% 115.1% 2.3% -2.4% 0.0% 0.0%   ROE %   -27.1% -33.7% 106.4% 178.9% 1.3% -7.3% 0.0% 0.0%   1000.0 Solidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Equity ratio %   -0.8% -32.9% 5.3% 55.6% 53.7% 53.4% 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, %   -256.7% -211.0% 71.4% 44.1% 933.5% -1,491.3% 0.0% 0.0%   Gearing %   -6,318.4% -183.6% 996.2% 56.2% 51.5% 61.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.6% 4.1% 3.5% 3.8% 3.7% 5.8% 0.0% 0.0%   1000.0 Liquidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Quick Ratio   0.7 0.4 0.8 0.2 0.4 0.2 0.0 0.0   Current Ratio   0.7 0.4 0.8 0.2 0.4 0.2 0.0 0.0   Cash and cash equivalent   106.3 194.5 247.9 0.0 196.2 0.0 0.0 0.0   1000.0 Capital use efficiency  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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   -410.4 -641.9 -199.3 -481.7 -511.5 -580.4 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  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   -101 -100 252 1,392 40 -43 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -101 -100 252 1,392 40 -43 0 0   EBIT / employee   -154 -139 217 1,392 40 -43 0 0   Net earnings / employee   -136 -163 198 1,033 14 -78 0 0