Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MINDJUICE VISION 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  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 0.4%   Bankruptcy risk   2.0% 1.6% 1.8% 2.0% 1.9% 3.1% 7.3% 6.3%   Credit score (0-100)   70 76 73 69 69 56 32 37   Credit rating   A A A A A BBB BBB BBB   Credit limit (kDKK)   0.4 7.4 2.2 0.3 0.5 0.0 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   200 220 211 334 334 17.9 0.0 0.0   EBITDA   200 220 211 334 334 17.9 0.0 0.0   EBIT   1,171 220 211 227 327 11.1 0.0 0.0   Pre-tax profit (PTP)   1,136.8 193.4 174.2 204.0 312.1 12.2 0.0 0.0   Net earnings   886.7 150.9 130.6 135.6 243.5 9.6 0.0 0.0   Pre-tax profit without non-rec. items   1,137 193 174 204 312 12.2 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Tangible assets total   4,576 4,576 4,576 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   3,018 3,169 3,300 1,168 1,459 1,468 1,343 1,343   Interest-bearing liabilities   1,111 1,072 1,037 994 207 217 236 236   Balance sheet total (assets)   4,853 4,968 5,071 2,312 1,863 1,775 1,579 1,579   Net Debt   833 680 543 357 202 216 236 236     See the entire balance sheet 1000.0 Volume  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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   200 220 211 334 334 17.9 0.0 0.0   Gross profit growth   -9.4% 10.0% -3.9% 58.4% -0.0% -94.7% -100.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   4,853 4,968 5,071 2,312 1,863 1,775 1,579 1,579   Balance sheet change%   28.4% 2.4% 2.1% -54.4% -19.5% -4.7% -11.0% 0.0%   Added value   1,170.7 219.5 211.0 227.1 327.3 11.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   971 0 0 -3,090 -14 -14 0 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 5.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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 (%)   586.8% 100.0% 100.0% 68.0% 98.0% 61.9% 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 %   27.1% 4.5% 4.2% 6.2% 15.7% 1.1% 0.0% 0.0%   ROI %   27.7% 4.6% 4.3% 6.3% 17.0% 1.2% 0.0% 0.0%   ROE %   34.4% 4.9% 4.0% 6.1% 18.5% 0.7% 0.0% 0.0%   1000.0 Solidity  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Equity ratio %   62.2% 63.8% 65.1% 50.5% 78.3% 82.7% 85.1% 85.1%   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, %   417.8% 310.0% 257.1% 106.8% 60.4% 1,209.8% 0.0% 0.0%   Gearing %   36.8% 33.8% 31.4% 85.0% 14.2% 14.8% 17.6% 17.6%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.0% 2.4% 3.5% 2.3% 2.5% 3.6% 0.0% 0.0%   1000.0 Liquidity  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Quick Ratio   0.2 0.3 0.5 0.7 0.8 0.6 0.0 0.0   Current Ratio   0.2 0.3 0.5 0.7 0.8 0.6 0.0 0.0   Cash and cash equivalent   277.1 391.9 494.5 636.6 4.6 1.0 0.0 0.0   1000.0 Capital use efficiency  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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   -888.8 -731.8 -600.2 -332.6 -57.0 -106.6 -117.9 -117.9   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0