Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MICROPARTNER 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 2018/12 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% 1.2% 1.2%   Bankruptcy risk   5.8% 4.8% 6.7% 6.0% 2.4% 27.8% 16.2% 16.0%   Credit score (0-100)   41 46 35 37 64 1 11 12   Credit rating   BBB BBB BBB BBB BBB B BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 0.1 -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   9,064 10,797 6,679 5,248 9,177 3,836 0.0 0.0   EBITDA   141 442 260 118 3,593 -1,831 0.0 0.0   EBIT   141 442 260 118 3,593 -1,831 0.0 0.0   Pre-tax profit (PTP)   129.0 429.5 245.9 102.7 3,520.2 -1,822.4 0.0 0.0   Net earnings   94.0 328.2 190.7 74.2 2,661.0 -1,425.3 0.0 0.0   Pre-tax profit without non-rec. items   129 430 246 103 3,520 -1,822 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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   620 948 810 885 3,546 -525 -1,025 -1,025   Interest-bearing liabilities   1,524 34.3 362 402 25.6 796 1,025 1,025   Balance sheet total (assets)   4,976 2,943 3,904 4,946 15,233 3,114 0.0 0.0   Net Debt   -389 -489 -1,018 -2,158 -12,349 614 1,025 1,025     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   9,064 10,797 6,679 5,248 9,177 3,836 0.0 0.0   Gross profit growth   -0.1% 19.1% -38.1% -21.4% 74.9% -58.2% -100.0% 0.0%   Employees   11 11 11 11 12 12 0 0   Employee growth %   -15.4% 0.0% 0.0% 0.0% 9.1% 0.0% -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)   4,976 2,943 3,904 4,946 15,233 3,114 0 0   Balance sheet change%   -0.5% -40.8% 32.6% 26.7% 208.0% -79.6% -100.0% 0.0%   Added value   141.0 442.4 260.1 117.5 3,593.0 -1,831.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 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 -1.0 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 (%)   1.6% 4.1% 3.9% 2.2% 39.2% -47.7% 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 %   2.8% 11.2% 7.6% 2.7% 35.6% -19.3% 0.0% 0.0%   ROI %   6.1% 28.3% 24.1% 9.6% 147.9% -83.4% 0.0% 0.0%   ROE %   16.4% 41.9% 21.7% 8.8% 120.1% -42.8% 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 %   12.5% 32.2% 20.8% 17.9% 23.3% -14.4% -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, %   -275.9% -110.5% -391.6% -1,836.1% -343.7% -33.5% 0.0% 0.0%   Gearing %   246.0% 3.6% 44.6% 45.4% 0.7% -151.5% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.7% 1.7% 7.2% 3.9% 34.0% 0.3% 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   1.1 1.4 1.2 1.2 1.3 0.8 0.0 0.0   Current Ratio   1.1 1.4 1.2 1.2 1.3 0.8 0.0 0.0   Cash and cash equivalent   1,912.9 523.4 1,380.2 2,560.1 12,374.8 181.4 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   504.9 758.5 617.1 685.7 3,346.7 -724.2 -512.7 -512.7   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   13 40 24 11 299 -153 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   13 40 24 11 299 -153 0 0   EBIT / employee   13 40 24 11 299 -153 0 0   Net earnings / employee   9 30 17 7 222 -119 0 0