Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MINTANDTEKNIKER HERNING 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  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   2.2% 2.2% 2.2% 2.2% 2.2% 2.2% 2.2% 2.2%   Bankruptcy risk   9.4% 7.6% 6.1% 7.4% 3.8% 4.0% 9.1% 8.9%   Credit score (0-100)   27 33 38 31 50 49 27 28   Credit rating   BB BB BBB 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)  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   1,490 1,942 1,550 1,942 1,206 834 0.0 0.0   EBITDA   1,490 1,942 1,550 1,942 1,206 834 0.0 0.0   EBIT   1,473 1,928 1,536 1,917 1,191 834 0.0 0.0   Pre-tax profit (PTP)   1,459.2 1,917.7 1,527.5 1,892.3 1,216.6 871.6 0.0 0.0   Net earnings   1,136.2 1,495.4 1,191.4 1,473.4 948.8 679.5 0.0 0.0   Pre-tax profit without non-rec. items   1,459 1,918 1,527 1,892 1,217 872 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   11.0 7.5 34.1 15.0 0.0 0.0 0.0 0.0   Shareholders equity total   1,261 1,620 1,316 1,598 2,547 3,227 3,102 3,102   Interest-bearing liabilities   147 111 117 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   1,957 2,177 2,203 1,972 3,026 3,695 3,102 3,102   Net Debt   -1,701 -1,858 -1,920 -1,299 -118 -825 -3,102 -3,102     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   1,490 1,942 1,550 1,942 1,206 834 0.0 0.0   Gross profit growth   52.6% 30.3% -20.2% 25.3% -37.9% -30.8% -100.0% 0.0%   Employees   2 3 3 4 4 4 0 0   Employee growth %   100.0% 50.0% 0.0% 33.3% 0.0% 0.0% -100.0% 0.0%   Employee expenses   -1,383.9 -2,555.5 -1,218.4 -2,609.7 -2,427.9 -2,216.2 0.0 0.0   Balance sheet total (assets)   1,957 2,177 2,203 1,972 3,026 3,695 3,102 3,102   Balance sheet change%   51.8% 11.2% 1.2% -10.5% 53.4% 22.1% -16.1% 0.0%   Added value   2,873.8 4,497.0 2,767.9 4,552.0 3,644.3 3,049.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -35 -27 3 -51 -30 0 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 5.0 5.0 5.0 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 (%)   98.8% 99.3% 99.1% 98.7% 98.8% 100.0% 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 %   90.7% 93.3% 70.2% 91.8% 48.9% 25.9% 0.0% 0.0%   ROI %   126.9% 122.8% 97.0% 126.2% 58.9% 30.2% 0.0% 0.0%   ROE %   106.4% 103.8% 81.1% 101.1% 45.8% 23.5% 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 %   64.4% 74.4% 59.8% 82.1% 84.2% 87.3% 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, %   -114.1% -95.7% -123.9% -66.9% -9.8% -98.9% 0.0% 0.0%   Gearing %   11.6% 6.9% 8.9% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   14.6% 8.1% 7.6% 41.8% 0.0% 0.0% 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   2.7 3.8 2.4 5.5 6.2 7.8 0.0 0.0   Current Ratio   2.7 3.8 2.4 5.2 6.2 7.8 0.0 0.0   Cash and cash equivalent   1,847.2 1,969.2 2,037.0 1,299.3 118.4 824.7 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   1,185.8 1,558.4 744.6 1,547.0 2,508.5 3,187.8 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   1,437 1,499 923 1,138 911 762 0 0   Employee expenses / employee   -692 -852 -406 -652 -607 -554 0 0   EBITDA / employee   745 647 517 486 301 208 0 0   EBIT / employee   736 643 512 479 298 208 0 0   Net earnings / employee   568 498 397 368 237 170 0 0