Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MINDBO ApS

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   0.9% 1.0% 1.5% 3.8% 4.8% 2.3% 10.3% 10.2%   Credit score (0-100)   92 87 75 49 45 59 5 5   Credit rating   A A BBB BB BB BBB B B   Credit limit (kDKK)   603.5 477.6 52.7 0.0 0.0 0.1 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   9,770 8,182 7,367 97.0 81.1 40.5 0.0 0.0   EBITDA   4,105 4,276 6,881 -219 -144 38.7 0.0 0.0   EBIT   2,391 2,562 6,397 -342 -244 -61.7 0.0 0.0   Pre-tax profit (PTP)   1,168.1 1,457.9 5,808.7 -371.8 -364.5 225.9 0.0 0.0   Net earnings   910.5 1,134.4 4,550.4 -290.0 -284.3 176.2 0.0 0.0   Pre-tax profit without non-rec. items   1,168 1,458 5,809 -372 -365 226 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   35,702 33,988 1,729 1,969 1,769 1,684 0.0 0.0   Shareholders equity total   4,732 5,867 10,168 4,116 3,718 3,776 3,736 3,736   Interest-bearing liabilities   29,300 26,322 0.0 0.0 129 139 0.0 0.0   Balance sheet total (assets)   36,079 34,128 13,207 4,633 4,106 4,201 3,736 3,736   Net Debt   29,300 26,322 -4,284 -2,629 -319 -191 -3,736 -3,736     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   9,770 8,182 7,367 97.0 81.1 40.5 0.0 0.0   Gross profit growth   59.0% -16.3% -10.0% -98.7% -16.3% -50.0% -100.0% 0.0%   Employees   4 3 1 1 0 0 0 0   Employee growth %   33.3% -25.0% -66.7% 0.0% -100.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 -1.8 0.0 0.0   Balance sheet total (assets)   36,079 34,128 13,207 4,633 4,106 4,201 3,736 3,736   Balance sheet change%   -9.3% -5.4% -61.3% -64.9% -11.4% 2.3% -11.1% 0.0%   Added value   4,105.4 4,276.3 6,880.6 -219.2 -121.3 40.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -3,429 -3,428 -32,743 117 -300 -186 -1,684 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 -1.0 -2.0 -3.0 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 (%)   24.5% 31.3% 86.8% -352.4% -300.6% -152.2% 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 %   6.3% 7.3% 27.1% -3.8% -5.0% 5.5% 0.0% 0.0%   ROI %   6.5% 7.5% 29.1% -4.6% -5.1% 5.6% 0.0% 0.0%   ROE %   21.3% 21.4% 56.8% -4.1% -7.3% 4.7% 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 %   13.1% 17.2% 77.0% 88.8% 90.6% 89.9% 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, %   713.7% 615.5% -62.3% 1,199.6% 222.6% -492.6% 0.0% 0.0%   Gearing %   619.2% 448.7% 0.0% 0.0% 3.5% 3.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.9% 4.0% 4.5% 0.0% 228.7% 3.0% 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   0.0 0.0 4.3 11.6 2.5 2.0 0.0 0.0   Current Ratio   0.0 0.0 4.3 11.6 2.5 2.0 0.0 0.0   Cash and cash equivalent   0.0 0.0 4,284.1 2,629.4 448.6 330.1 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   -12,962.4 -11,490.4 8,808.7 2,435.1 276.1 171.1 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   1,026 1,425 6,881 -219 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   1,026 1,425 6,881 -219 0 0 0 0   EBIT / employee   598 854 6,397 -342 0 0 0 0   Net earnings / employee   228 378 4,550 -290 0 0 0 0