Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MINERVA GROUP 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 N/A 2019 N/A 2020 2021/5 2021 2022/5 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% 1.9% 1.9%   Bankruptcy risk   0.0% 0.0% 1.3% 1.8% 4.6% 0.9% 6.6% 6.6%   Credit score (0-100)   0 0 80 70 45 88 36 36   Credit rating   N/A N/A A A BBB A BBB BBB   Credit limit (kDKK)   0.0 0.0 394.2 24.4 0.0 2,392.8 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 N/A 2019 N/A 2020 2021/5 2021 2022/5 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   0.0 0.0 26,373 28,847 13,537 32,281 0.0 0.0   EBITDA   0.0 0.0 10,566 12,483 -6,145 9,624 0.0 0.0   EBIT   0.0 0.0 9,348 9,009 -9,467 5,813 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 11,289.0 37,322.0 -10,666.0 4,138.0 0.0 0.0   Net earnings   0.0 0.0 10,248.0 36,357.0 -9,643.0 2,823.0 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 11,289 37,322 -10,666 4,138 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 N/A 2019 N/A 2020 2021/5 2021 2022/5 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   0.0 0.0 197 72.0 102 191 0.0 0.0   Shareholders equity total   0.0 0.0 9,601 35,151 17,908 20,731 15,307 15,307   Interest-bearing liabilities   0.0 0.0 2,798 7,549 13,488 1,503 0.0 0.0   Balance sheet total (assets)   0.0 0.0 57,733 102,237 78,470 52,843 15,307 15,307   Net Debt   0.0 0.0 -9,360 -2,549 3,182 -3,814 -15,307 -15,307     See the entire balance sheet 1000.0 Volume  2018 N/A 2019 N/A 2020 2021/5 2021 2022/5 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   0.0 0.0 26,373 28,847 13,537 32,281 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 9.4% -53.1% 138.5% -100.0% 0.0%   Employees   0 0 25 21 20,000 17,000 0 0   Employee growth %   0.0% 0.0% 0.0% -16.0% 95,138.1% -15.0% -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)   0 0 57,733 102,237 78,470 52,843 15,307 15,307   Balance sheet change%   0.0% 0.0% 0.0% 77.1% -23.2% -32.7% -71.0% 0.0%   Added value   0.0 0.0 10,566.0 12,483.0 -5,993.0 9,624.0 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 10,279 -2,249 -6,560 -7,432 -5,863 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 0.0 1.0 2.0 -1.0 1.0 0.0 0.0   1000.0 Profitability  2018 N/A 2019 N/A 2020 2021/5 2021 2022/5 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 (%)   0.0% 0.0% 35.4% 31.2% -69.9% 18.0% 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 %   0.0% 0.0% 20.1% 46.8% -11.6% 7.9% 0.0% 0.0%   ROI %   0.0% 0.0% 64.7% 118.1% -26.6% 18.2% 0.0% 0.0%   ROE %   0.0% 0.0% 106.7% 162.5% -36.3% 14.6% 0.0% 0.0%   1000.0 Solidity  2018 N/A 2019 N/A 2020 2021/5 2021 2022/5 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   0.0% 0.0% 16.6% 34.4% 22.8% 39.2% 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, %   0.0% 0.0% -88.6% -20.4% -51.8% -39.6% 0.0% 0.0%   Gearing %   0.0% 0.0% 29.1% 21.5% 75.3% 7.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 21.5% 1.9% 1.7% 14.0% 0.0% 0.0%   1000.0 Liquidity  2018 N/A 2019 N/A 2020 2021/5 2021 2022/5 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.0 0.0 0.6 1.4 1.2 1.0 0.0 0.0   Current Ratio   0.0 0.0 1.0 1.4 1.2 1.0 0.0 0.0   Cash and cash equivalent   0.0 0.0 12,158.0 10,098.0 10,306.0 5,317.0 0.0 0.0   1000.0 Capital use efficiency  2018 N/A 2019 N/A 2020 2021/5 2021 2022/5 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   0.0 0.0 591.0 22,702.0 9,113.0 377.0 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 N/A 2019 N/A 2020 2021/5 2021 2022/5 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 0 423 594 -0 1 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 423 594 -0 1 0 0   EBIT / employee   0 0 374 429 -0 0 0 0   Net earnings / employee   0 0 410 1,731 -0 0 0 0