Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MI SUPPORT 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  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 0.7%   Bankruptcy risk   2.0% 2.2% 2.2% 1.1% 1.5% 1.7% 17.7% 16.6%   Credit score (0-100)   70 67 68 83 75 72 2 2   Credit rating   A BBB BBB A A A B BB   Credit limit (kDKK)   1.0 0.1 0.3 434.3 48.5 11.0 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   13,069 12,579 19,721 20,647 20,843 24,588 0.0 0.0   EBITDA   3,665 1,335 4,022 6,217 7,108 8,441 0.0 0.0   EBIT   3,638 1,318 4,003 6,005 6,781 8,076 0.0 0.0   Pre-tax profit (PTP)   3,643.6 1,284.8 4,000.3 5,972.3 6,764.6 8,037.0 0.0 0.0   Net earnings   2,798.2 983.5 3,051.2 4,581.9 5,191.2 6,239.4 0.0 0.0   Pre-tax profit without non-rec. items   3,644 1,285 4,000 5,972 6,765 8,037 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Tangible assets total   47.8 29.3 274 1,435 1,109 1,261 0.0 0.0   Shareholders equity total   3,298 1,484 3,552 5,084 5,775 6,815 368 368   Interest-bearing liabilities   1.0 2,003 188 36.5 0.0 29.6 0.0 0.0   Balance sheet total (assets)   5,120 5,376 6,056 10,473 10,831 12,896 368 368   Net Debt   -1,371 1,945 74.8 -3,219 -2,513 29.6 -368 -368     See the entire balance sheet 1000.0 Volume  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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   13,069 12,579 19,721 20,647 20,843 24,588 0.0 0.0   Gross profit growth   44.8% -3.7% 56.8% 4.7% 0.9% 18.0% -100.0% 0.0%   Employees   13 14 17 16 16 20 0 0   Employee growth %   0.0% 10.2% 22.0% -7.0% 0.0% 25.0% -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)   5,120 5,376 6,056 10,473 10,831 12,896 368 368   Balance sheet change%   45.7% 5.0% 12.6% 72.9% 3.4% 19.1% -97.1% 0.0%   Added value   3,638.0 1,318.3 4,002.5 6,005.1 6,780.9 8,076.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -538 -35 226 949 -653 -212 -1,261 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 5.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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 (%)   27.8% 10.5% 20.3% 29.1% 32.5% 32.8% 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 %   84.5% 25.1% 70.4% 72.6% 63.8% 68.1% 0.0% 0.0%   ROI %   127.2% 38.6% 111.1% 135.0% 124.1% 127.7% 0.0% 0.0%   ROE %   98.4% 41.1% 121.2% 106.1% 95.6% 99.1% 0.0% 0.0%   1000.0 Solidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Equity ratio %   64.4% 27.6% 58.7% 48.5% 53.3% 52.8% 100.0% 50.0%   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, %   -37.4% 145.7% 1.9% -51.8% -35.4% 0.4% 0.0% 0.0%   Gearing %   0.0% 135.0% 5.3% 0.7% 0.0% 0.4% 0.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   277.5% 3.3% 2.0% 28.2% 144.5% 264.6% 0.0% 0.0%   1000.0 Liquidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Quick Ratio   2.8 1.4 2.3 1.7 1.9 1.9 0.0 0.0   Current Ratio   2.8 1.4 2.3 1.7 1.9 1.9 0.0 0.0   Cash and cash equivalent   1,371.7 57.6 112.7 3,255.9 2,512.8 0.0 0.0 0.0   1000.0 Capital use efficiency  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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   3,255.1 1,445.5 3,256.9 3,632.6 4,636.9 5,499.9 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  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   284 93 233 375 424 404 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   286 95 234 389 444 422 0 0   EBIT / employee   284 93 233 375 424 404 0 0   Net earnings / employee   219 70 177 286 324 312 0 0