Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

STRONG MIND ApS 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% 1.4% 1.4%   Bankruptcy risk   6.2% 2.2% 6.0% 5.9% 5.8% 7.0% 10.7% 10.7%   Credit score (0-100)   39 68 38 38 39 33 23 23   Credit rating   BBB BBB BBB BBB BBB BBB BB BB   Credit limit (kDKK)   0.0 0.1 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   1,071 1,457 794 655 749 831 0.0 0.0   EBITDA   5.3 222 24.1 66.7 26.2 -29.8 0.0 0.0   EBIT   5.3 222 24.1 66.7 26.2 -29.8 0.0 0.0   Pre-tax profit (PTP)   23.0 261.1 82.8 61.1 124.0 122.1 0.0 0.0   Net earnings   17.0 203.4 53.5 46.3 95.2 94.8 0.0 0.0   Pre-tax profit without non-rec. items   23.0 261 82.8 61.1 124 122 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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   895 1,099 1,152 1,199 1,294 1,389 1,264 1,264   Interest-bearing liabilities   4.8 5.1 0.0 0.0 0.0 0.5 0.0 0.0   Balance sheet total (assets)   5,267 1,985 3,422 3,738 3,266 3,291 1,264 1,264   Net Debt   -427 -87.9 -252 -517 -296 -190 -1,264 -1,264     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   1,071 1,457 794 655 749 831 0.0 0.0   Gross profit growth   56.0% 36.1% -45.5% -17.6% 14.4% 10.9% -100.0% 0.0%   Employees   0 2 2 2 2 2 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)   5,267 1,985 3,422 3,738 3,266 3,291 1,264 1,264   Balance sheet change%   52.0% -62.3% 72.4% 9.3% -12.6% 0.8% -61.6% 0.0%   Added value   5.3 221.7 24.1 66.7 26.2 -29.8 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 0 0 0 0 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 3.0 4.0 5.0 -1.0 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 (%)   0.5% 15.2% 3.0% 10.2% 3.5% -3.6% 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 %   0.6% 7.3% 3.3% 1.9% 3.6% 3.7% 0.0% 0.0%   ROI %   3.1% 26.5% 7.9% 5.7% 10.2% 9.1% 0.0% 0.0%   ROE %   1.9% 20.4% 4.8% 3.9% 7.6% 7.1% 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 %   17.0% 55.3% 33.7% 32.1% 39.6% 42.2% 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, %   -7,981.0% -39.7% -1,046.9% -775.2% -1,128.8% 639.1% 0.0% 0.0%   Gearing %   0.5% 0.5% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   108.5% 81.3% 224.0% 0.0% 0.0% 93.7% 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   1.2 2.2 1.5 1.5 1.7 1.7 0.0 0.0   Current Ratio   1.2 2.2 1.5 1.5 1.7 1.7 0.0 0.0   Cash and cash equivalent   431.7 93.0 251.9 516.7 295.5 190.9 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   884.8 1,083.7 1,137.3 1,183.5 1,293.8 1,388.6 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   0 111 12 33 13 -15 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 111 12 33 13 -15 0 0   EBIT / employee   0 111 12 33 13 -15 0 0   Net earnings / employee   0 102 27 23 48 47 0 0