Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MINDUS ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... 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   0.9% 0.9% 0.9% 0.9% 0.9% 0.9% 0.9% 0.9%   Bankruptcy risk   0.8% 0.9% 1.0% 0.8% 0.7% 0.6% 8.4% 8.3%   Credit score (0-100)   92 91 85 91 95 95 29 30   Credit rating   AA A A AA AA AA BB BB   Credit limit (kDKK)   1,010.5 1,066.5 600.8 1,151.7 1,792.9 2,093.6 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   60.0 996 288 167 227 56.8 0.0 0.0   EBITDA   -314 656 -40.1 -149 -1.6 -221 0.0 0.0   EBIT   -314 656 -40.1 -149 -1.6 -221 0.0 0.0   Pre-tax profit (PTP)   1,347.5 1,289.2 176.2 1,706.6 5,220.2 2,465.5 0.0 0.0   Net earnings   1,415.8 1,152.0 180.7 1,685.7 5,220.2 2,441.9 0.0 0.0   Pre-tax profit without non-rec. items   1,347 1,289 176 1,707 5,220 2,465 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   508 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   11,792 12,014 12,039 13,599 18,458 21,917 6,689 6,689   Interest-bearing liabilities   168 117 81.0 127 115 109 0.0 0.0   Balance sheet total (assets)   12,041 12,427 12,230 13,871 18,631 22,059 6,689 6,689   Net Debt   -1,571 -2,682 -2,505 -2,933 -3,464 -3,713 -6,689 -6,689     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   -100.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   60.0 996 288 167 227 56.8 0.0 0.0   Gross profit growth   -94.4% 1,559.1% -71.1% -41.9% 35.8% -75.0% -100.0% 0.0%   Employees   1 1 1 1 1 1 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)   12,041 12,427 12,230 13,871 18,631 22,059 6,689 6,689   Balance sheet change%   226.5% 3.2% -1.6% 13.4% 34.3% 18.4% -69.7% 0.0%   Added value   -314.0 656.3 -40.1 -148.8 -1.6 -220.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -92 -508 0 0 0 0 0 0   Net sales trend   -2.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -1.0 1.0 -1.0 -2.0 -3.0 -4.0 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 (%)   -523.2% 65.9% -14.0% -89.1% -0.7% -388.8% 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 %   17.2% 10.6% 1.6% 13.2% 33.0% 12.1% 0.0% 0.0%   ROI %   17.4% 10.8% 1.6% 13.3% 33.2% 12.2% 0.0% 0.0%   ROE %   18.9% 9.7% 1.5% 13.1% 32.6% 12.1% 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 %   97.9% 96.7% 98.4% 98.0% 99.1% 99.4% 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, %   500.2% -408.7% 6,244.2% 1,971.4% 215,949.3% 1,682.0% 0.0% 0.0%   Gearing %   1.4% 1.0% 0.7% 0.9% 0.6% 0.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.4% 6.5% 20.3% 10.7% 120.0% 4.7% 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   23.2 10.7 15.9 11.8 29.2 50.5 0.0 0.0   Current Ratio   23.2 10.7 15.9 11.8 29.2 50.5 0.0 0.0   Cash and cash equivalent   1,738.3 2,798.5 2,586.5 3,059.3 3,579.1 3,821.5 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   4,079.9 3,998.1 832.4 733.6 2,470.5 3,899.7 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 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   -314 656 -40 -149 -2 -221 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -314 656 -40 -149 -2 -221 0 0   EBIT / employee   -314 656 -40 -149 -2 -221 0 0   Net earnings / employee   1,416 1,152 181 1,686 5,220 2,442 0 0