Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MIRA BYGGEPRODUKTER 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  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   0.4% 0.4% 0.4% 0.4% 0.5% 0.5% 7.7% 7.6%   Credit score (0-100)   100 100 100 100 98 99 32 32   Credit rating   AAA AAA AAA AAA AA AAA BB BB   Credit limit (kDKK)   13,567.7 14,371.9 14,571.1 13,959.8 9,154.8 9,949.8 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   55,463 51,905 53,549 50,945 33,164 31,866 0.0 0.0   EBITDA   31,914 28,785 30,268 24,823 6,736 8,201 0.0 0.0   EBIT   24,403 21,943 24,023 19,188 1,578 3,795 0.0 0.0   Pre-tax profit (PTP)   24,223.4 23,940.7 25,419.4 18,928.4 1,353.4 3,869.0 0.0 0.0   Net earnings   18,874.2 18,875.4 20,508.3 14,690.5 1,096.5 3,105.9 0.0 0.0   Pre-tax profit without non-rec. items   24,223 23,941 25,419 18,928 1,353 3,869 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Tangible assets total   40,244 35,355 29,875 25,273 21,366 17,495 0.0 0.0   Shareholders equity total   101,751 103,240 101,230 101,092 78,433 80,944 72,672 72,672   Interest-bearing liabilities   12,826 13,061 13,103 11,671 18,581 16,975 0.0 0.0   Balance sheet total (assets)   139,786 141,996 141,635 138,295 112,419 111,407 72,672 72,672   Net Debt   -16,891 -28,876 -33,638 -27,642 4,341 -5,679 -72,672 -72,672     See the entire balance sheet 1000.0 Volume  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   55,463 51,905 53,549 50,945 33,164 31,866 0.0 0.0   Gross profit growth   -0.6% -6.4% 3.2% -4.9% -34.9% -3.9% -100.0% 0.0%   Employees   50 49 50 51 52 47 0 0   Employee growth %   0.0% -2.0% 2.0% 2.0% 2.0% -9.6% -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)   139,786 141,996 141,635 138,295 112,419 111,407 72,672 72,672   Balance sheet change%   4.7% 1.6% -0.3% -2.4% -18.7% -0.9% -34.8% 0.0%   Added value   24,403.0 21,942.9 24,022.7 19,188.0 1,577.6 3,795.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -12,574 -11,731 -11,726 -10,237 -9,065 -8,277 -17,495 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  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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 (%)   44.0% 42.3% 44.9% 37.7% 4.8% 11.9% 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 %   18.2% 17.2% 19.2% 13.8% 1.9% 4.0% 0.0% 0.0%   ROI %   22.0% 21.0% 23.6% 17.0% 2.3% 4.6% 0.0% 0.0%   ROE %   18.9% 18.4% 20.1% 14.5% 1.2% 3.9% 0.0% 0.0%   1000.0 Solidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Equity ratio %   72.8% 72.7% 71.5% 73.1% 69.8% 72.7% 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, %   -52.9% -100.3% -111.1% -111.4% 64.4% -69.2% 0.0% 0.0%   Gearing %   12.6% 12.7% 12.9% 11.5% 23.7% 21.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   5.0% 2.8% 14.0% 3.0% 6.8% 3.6% 0.0% 0.0%   1000.0 Liquidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Quick Ratio   2.9 3.2 2.7 2.7 1.8 2.3 0.0 0.0   Current Ratio   3.6 3.9 3.2 3.5 2.9 3.3 0.0 0.0   Cash and cash equivalent   29,716.9 41,936.7 46,740.3 39,312.8 14,239.5 22,653.8 0.0 0.0   1000.0 Capital use efficiency  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   64,876.2 76,504.1 66,154.1 69,139.6 49,110.1 54,545.3 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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   488 448 480 376 30 81 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   638 587 605 487 130 174 0 0   EBIT / employee   488 448 480 376 30 81 0 0   Net earnings / employee   377 385 410 288 21 66 0 0