Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MIKO GULVE 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   2.3% 2.3% 2.3% 2.3% 2.3% 2.3% 2.3% 2.3%   Bankruptcy risk   0.7% 1.2% 1.3% 1.4% 0.8% 0.5% 6.8% 6.8%   Credit score (0-100)   95 83 79 76 92 99 35 35   Credit rating   AA A A A AA AAA BBB BBB   Credit limit (kDKK)   2,332.4 609.2 278.0 184.7 3,539.3 3,681.5 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   29,255 27,250 25,350 26,348 33,426 34,476 0.0 0.0   EBITDA   4,675 1,151 1,851 4,332 7,888 7,138 0.0 0.0   EBIT   3,892 500 1,375 3,896 7,542 6,879 0.0 0.0   Pre-tax profit (PTP)   3,324.0 85.0 391.1 952.6 7,946.0 7,245.4 0.0 0.0   Net earnings   2,559.3 0.0 0.0 0.0 6,159.3 6,294.8 0.0 0.0   Pre-tax profit without non-rec. items   3,324 224 1,618 4,224 7,946 7,245 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   2,469 2,050 1,805 1,319 1,399 1,499 0.0 0.0   Shareholders equity total   17,876 18,015 19,242 22,514 28,673 20,968 20,014 20,014   Interest-bearing liabilities   13,020 7,683 0.0 10,091 0.0 9,758 0.0 0.0   Balance sheet total (assets)   47,386 42,019 35,970 50,772 51,588 48,223 20,014 20,014   Net Debt   12,940 7,538 -1,430 10,047 -6,386 -2,679 -20,014 -20,014     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   29,255 27,250 25,350 26,348 33,426 34,476 0.0 0.0   Gross profit growth   21.8% -6.9% -7.0% 3.9% 26.9% 3.1% -100.0% 0.0%   Employees   65 0 0 0 55 59 0 0   Employee growth %   12.1% -100.0% 0.0% 0.0% 0.0% 7.3% -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)   47,386 42,019 35,970 50,772 51,588 48,223 20,014 20,014   Balance sheet change%   24.7% -11.3% -14.4% 41.1% 1.6% -6.5% -58.5% 0.0%   Added value   4,675.2 1,151.4 1,851.4 4,332.4 7,978.3 7,138.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -1,206 -1,071 -721 -923 -266 -159 -1,499 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 (%)   13.3% 1.8% 5.4% 14.8% 22.6% 20.0% 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 %   9.3% 1.4% 4.7% 10.2% 15.9% 15.1% 0.0% 0.0%   ROI %   14.2% 2.1% 7.8% 16.5% 26.0% 24.3% 0.0% 0.0%   ROE %   15.4% 0.0% 0.0% 0.0% 24.1% 25.4% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   37.7% 42.9% 53.5% 44.3% 61.9% 45.3% 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, %   276.8% 654.7% -77.2% 231.9% -81.0% -37.5% 0.0% 0.0%   Gearing %   72.8% 42.7% 0.0% 44.8% 0.0% 46.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   5.9% 3.8% 5.8% 4.3% 3.9% 6.1% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   1.3 1.4 1.7 1.5 2.5 1.7 0.0 0.0   Current Ratio   1.5 1.6 2.1 1.7 2.1 1.7 0.0 0.0   Cash and cash equivalent   80.1 145.1 1,429.6 44.1 6,386.4 12,436.8 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   13,699.5 14,809.2 16,529.1 19,920.4 25,085.2 18,143.1 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   72 0 0 0 145 121 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   72 0 0 0 143 121 0 0   EBIT / employee   60 0 0 0 137 117 0 0   Net earnings / employee   39 0 0 0 112 107 0 0