Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MISOS RESTAURATIONSANPARTSSELSKAB 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% 8.3% 8.3%   Bankruptcy risk   10.4% 8.9% 11.4% 5.2% 4.8% 5.1% 7.0% 6.8%   Credit score (0-100)   25 29 21 41 44 42 34 35   Credit rating   BB BB BB BBB BBB BBB BBB BBB   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   2,195 2,448 1,985 2,362 2,755 2,388 0.0 0.0   EBITDA   -347 -87.6 86.9 504 516 211 0.0 0.0   EBIT   -448 -188 -14.0 403 416 110 0.0 0.0   Pre-tax profit (PTP)   -450.3 -189.1 -29.3 385.7 403.2 106.6 0.0 0.0   Net earnings   -392.8 -189.1 -29.3 385.7 328.6 92.6 0.0 0.0   Pre-tax profit without non-rec. items   -450 -189 -29.3 386 403 107 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   1,093 1,034 975 916 857 797 0.0 0.0   Shareholders equity total   186 -3.3 -32.6 353 682 774 543 543   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 124 124   Balance sheet total (assets)   2,589 2,442 2,814 3,398 3,046 2,871 667 667   Net Debt   -234 -194 -673 -1,332 -1,052 -974 124 124     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   2,195 2,448 1,985 2,362 2,755 2,388 0.0 0.0   Gross profit growth   2.5% 11.5% -18.9% 19.0% 16.7% -13.3% -100.0% 0.0%   Employees   0 0 0 0 0 9 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 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)   2,589 2,442 2,814 3,398 3,046 2,871 667 667   Balance sheet change%   -7.5% -5.7% 15.2% 20.7% -10.4% -5.8% -76.8% 0.0%   Added value   -347.4 -87.6 86.9 504.0 516.5 210.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -202 -202 -202 -202 -202 -202 -797 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 1.0 2.0 3.0 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 (%)   -20.4% -7.7% -0.7% 17.1% 15.1% 4.6% 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 %   -16.6% -7.5% -0.5% 12.9% 12.9% 3.7% 0.0% 0.0%   ROI %   -105.7% -202.9% 0.0% 228.4% 75.6% 13.7% 0.0% 0.0%   ROE %   -102.8% -14.4% -1.1% 24.4% 63.5% 12.7% 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 %   7.2% -0.1% -1.1% 10.2% 22.4% 27.0% 81.5% 81.5%   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, %   67.4% 221.7% -775.0% -264.3% -203.8% -462.4% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 22.8% 22.8%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   15.7% 0.0% 0.0% 0.0% 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   0.2 0.2 0.3 0.5 0.5 0.6 0.0 0.0   Current Ratio   0.2 0.2 0.3 0.5 0.6 0.6 0.0 0.0   Cash and cash equivalent   234.2 194.3 673.4 1,331.9 1,052.4 973.8 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   -1,899.3 -1,987.5 -1,916.0 -1,429.4 -935.9 -728.4 -61.8 -61.8   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   0 0 0 0 0 23 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 23 0 0   EBIT / employee   0 0 0 0 0 12 0 0   Net earnings / employee   0 0 0 0 0 10 0 0