Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MIGATRONIC A/S Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading... Loading... Loading... Loading...

1.0 Bankruptcy Risk  2018 2018/12 2019 N/A 2020 N/A 2021 N/A 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% 1.5% 1.5%   Bankruptcy risk   1.3% 0.0% 0.0% 0.0% 0.4% 1.8% 7.4% 7.4%   Credit score (0-100)   81 0 0 0 100 70 33 33   Credit rating   A N/A N/A N/A AAA A BB BB   Credit limit (mDKK)   2.0 0.0 0.0 0.0 13.6 0.1 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1.0 Income statement (mDKK)  2018 2018/12 2019 N/A 2020 N/A 2021 N/A 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   236 0 0 0 300 244 244 244   Gross profit   91.2 0.0 0.0 0.0 22.7 -15.3 0.0 0.0   EBITDA   22.5 0.0 0.0 0.0 22.7 -15.3 0.0 0.0   EBIT   9.4 0.0 0.0 0.0 8.6 -27.6 0.0 0.0   Pre-tax profit (PTP)   9.6 0.0 0.0 0.0 7.9 -21.6 0.0 0.0   Net earnings   9.6 0.0 0.0 0.0 7.6 -16.2 0.0 0.0   Pre-tax profit without non-rec. items   9.4 0.0 0.0 0.0 7.9 -21.6 0.0 0.0     See the entire income statement 1.0 Balance sheet (mDKK)  2018 2018/12 2019 N/A 2020 N/A 2021 N/A 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   43.7 0.0 0.0 0.0 64.1 60.7 0.0 0.0   Shareholders equity total   138 0.0 0.0 0.0 128 103 46.9 46.9   Interest-bearing liabilities   0.0 0.0 0.0 0.0 73.3 106 0.0 0.0   Balance sheet total (assets)   218 0.0 0.0 0.0 274 266 46.9 46.9   Net Debt   -0.8 0.0 0.0 0.0 73.2 106 -46.9 -46.9     See the entire balance sheet 1.0 Volume  2018 2018/12 2019 N/A 2020 N/A 2021 N/A 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   236 0 0 0 300 244 244 244   Net sales growth   0.5% -100.0% 0.0% 0.0% 0.0% -18.5% 0.0% 0.0%   Gross profit   91.2 0.0 0.0 0.0 22.7 -15.3 0.0 0.0   Gross profit growth   -3.6% -100.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employees   0 0 0 0 193 183 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% -5.2% -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)   218 0 0 0 274 266 47 47   Balance sheet change%   1.3% -100.0% 0.0% 0.0% 0.0% -2.9% -82.4% 0.0%   Added value   22.5 0.0 0.0 0.0 8.6 -15.3 0.0 0.0   Added value %   9.5% 0.0% 0.0% 0.0% 2.9% -6.3% 0.0% 0.0%   Investments   -11 -44 0 0 95 -1 -121 0   Net sales trend   2.0 -1.0 0.0 0.0 0.0 -1.0 0.0 0.0   EBIT trend   3.0 0.0 0.0 0.0 1.0 -1.0 0.0 0.0   1.0 Profitability  2018 2018/12 2019 N/A 2020 N/A 2021 N/A 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A EBITDA %   9.5% 0.0% 0.0% 0.0% 7.6% -6.3% 0.0% 0.0%   EBIT %   4.0% 0.0% 0.0% 0.0% 2.9% -11.3% 0.0% 0.0%   EBIT to gross profit (%)   10.3% 0.0% 0.0% 0.0% 37.7% 180.6% 0.0% 0.0%   Net Earnings %   4.0% 0.0% 0.0% 0.0% 2.5% -6.6% 0.0% 0.0%   Profit before depreciation and extraordinary items %   9.6% 0.0% 0.0% 0.0% 7.3% -1.6% 0.0% 0.0%   Pre tax profit less extraordinaries %   4.0% 0.0% 0.0% 0.0% 2.6% -8.9% 0.0% 0.0%   ROA %   4.4% 0.0% 0.0% 0.0% 3.5% -6.2% 0.0% 0.0%   ROI %   4.4% 0.0% 0.0% 0.0% 4.3% -7.5% 0.0% 0.0%   ROE %   7.4% 0.0% 0.0% 0.0% 6.0% -14.1% 0.0% 0.0%   1.0 Solidity  2018 2018/12 2019 N/A 2020 N/A 2021 N/A 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   100.0% 0.0% 0.0% 0.0% 46.3% 38.5% 100.0% 100.0%   Relative indebtedness %   0.0% 0.0% 0.0% 0.0% 48.8% 66.6% 0.0% 0.0%   Relative net indebtedness %   -0.3% 0.0% 0.0% 0.0% 48.8% 66.6% -19.2% -19.2%   Net int. bear. debt to EBITDA, %   -3.7% 0.0% 0.0% 0.0% 322.4% -695.7% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 57.4% 103.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 4.9% 5.3% 0.0% 0.0%   1.0 Liquidity  2018 2018/12 2019 N/A 2020 N/A 2021 N/A 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.0 0.0 0.0 0.0 0.6 0.4 0.0 0.0   Current Ratio   0.0 0.0 0.0 0.0 1.2 0.8 0.0 0.0   Cash and cash equivalent   0.8 0.0 0.0 0.0 0.0 0.0 0.0 0.0   1.0 Capital use efficiency  2018 2018/12 2019 N/A 2020 N/A 2021 N/A 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Trade debtors turnover (days)   0.0 0.0 0.0 0.0 25.3 21.3 0.0 0.0   Trade creditors turnover (days)   0.0 0.0 0.0 0.0 -46.2 -38.8 0.0 0.0   Current assets / Net sales %   39.8% 0.0% 0.0% 0.0% 43.2% 42.7% 19.2% 19.2%   Net working capital   93.9 0.0 0.0 0.0 24.5 -26.3 0.0 0.0   Net working capital %   39.8% 0.0% 0.0% 0.0% 8.2% -10.8% 0.0% 0.0%   1.0 Employee efficiency  2018 2018/12 2019 N/A 2020 N/A 2021 N/A 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 2 1 0 0   Added value / employee   0 0 0 0 0 -0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 -0 0 0   EBIT / employee   0 0 0 0 0 -0 0 0   Net earnings / employee   0 0 0 0 0 -0 0 0