MindPraxis ApS

 

Quicksearch
from your own companies




Analyst: XBRLDenmark
 
Loading...

Loading...

Loading...

Loading...

 
Loading...

Bankruptcy Risk 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Bankruptcy risk for industry  1.5% 1.5% 1.5% 1.5% 1.5%  
Bankruptcy risk  5.4% 5.1% 1.9% 4.3% 3.6%  
Credit score (0-100)  43 43 68 47 51  
Credit rating  BBB BBB A BBB BBB  
Credit limit (kDKK)  0.0 0.0 0.5 0.0 0.0  

How are these values calculated?
 
View the automatically generated explanation of bankruptcy risk

Income statement (kDKK) 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12

Net sales  0 0 0 0 0  
Gross profit  2,696 2,900 3,435 3,770 3,938  
EBITDA  62.4 223 1,205 486 476  
EBIT  47.3 210 1,196 486 476  
Pre-tax profit (PTP)  43.1 208.6 1,199.7 483.6 478.6  
Net earnings  32.4 162.1 934.9 374.0 369.2  
Pre-tax profit without non-rec. items  43.1 209 1,200 484 479  

 
See the entire income statement

Balance sheet (kDKK) 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12

Tangible assets total  21.5 9.1 0.8 0.0 0.0  
Shareholders equity total  196 358 1,043 517 586  
Interest-bearing liabilities  266 5.4 9.7 18.4 27.1  
Balance sheet total (assets)  1,108 1,785 2,131 1,601 1,747  

Net Debt  -140 -397 -244 -61.2 -58.2  
 
See the entire balance sheet

Volume 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12

Net sales  0 0 0 0 0  
Net sales growth  0.0% 0.0% 0.0% 0.0% 0.0%  
Gross profit  2,696 2,900 3,435 3,770 3,938  
Gross profit growth  -14.6% 7.6% 18.4% 9.8% 4.5%  
Employees  1 1 2 2 2  
Employee growth %  0.0% 0.0% 100.0% 0.0% 0.0%  
Employee expenses  0.0 0.0 0.0 0.0 0.0  
Balance sheet total (assets)  1,108 1,785 2,131 1,601 1,747  
Balance sheet change%  -31.5% 61.0% 19.4% -24.9% 9.2%  
Added value  47.3 210.4 1,196.3 485.6 476.3  
Added value %  0.0% 0.0% 0.0% 0.0% 0.0%  
Investments  -16 -25 -17 -2 0  

Net sales trend  0.0 0.0 0.0 0.0 0.0  
EBIT trend  4.0 5.0 5.0 5.0 5.0  

Profitability 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
EBITDA %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT to gross profit (%)  1.8% 7.3% 34.8% 12.9% 12.1%  
Net Earnings %  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%  
Pre tax profit less extraordinaries %  0.0% 0.0% 0.0% 0.0% 0.0%  
ROA %  3.5% 14.7% 61.5% 26.1% 28.8%  
ROI %  8.7% 51.7% 170.1% 61.3% 84.0%  
ROE %  8.5% 58.5% 133.5% 47.9% 66.9%  

Solidity 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Equity ratio %  17.7% 20.1% 49.0% 32.3% 33.6%  
Relative indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Relative net indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net int. bear. debt to EBITDA, %  -223.8% -178.1% -20.3% -12.6% -12.2%  
Gearing %  135.6% 1.5% 0.9% 3.6% 4.6%  
Net interest  0 0 0 0 0  
Financing costs %  2.6% 3.4% 61.3% 21.5% 16.5%  

Liquidity 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Quick Ratio  1.2 1.2 1.9 1.5 1.5  
Current Ratio  1.2 1.2 1.9 1.5 1.5  
Cash and cash equivalent  405.4 402.1 254.0 79.6 85.3  

Capital use efficiency 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Trade debtors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Trade creditors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Current assets / Net sales %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net working capital  163.5 338.0 1,031.4 506.0 535.2  
Net working capital %  0.0% 0.0% 0.0% 0.0% 0.0%  

Employee efficiency 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Net sales / employee  0 0 0 0 0  
Added value / employee  47 210 598 243 238  
Employee expenses / employee  0 0 0 0 0  
EBITDA / employee  62 223 602 243 238  
EBIT / employee  47 210 598 243 238  
Net earnings / employee  32 162 467 187 185