Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MINTANDTEKNIKER HOBRO 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   0.5% 0.5% 0.5% 0.5% 0.5% 0.5% 0.5% 0.5%   Bankruptcy risk   6.0% 4.6% 6.6% 5.7% 8.7% 8.0% 14.3% 14.3%   Credit score (0-100)   40 47 36 39 28 29 15 15   Credit rating   BBB BBB BBB BBB BB BB BB BB   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   865 263 96.0 829 28.5 234 0.0 0.0   EBITDA   865 263 96.0 829 28.5 234 0.0 0.0   EBIT   843 243 74.7 807 22.5 213 0.0 0.0   Pre-tax profit (PTP)   835.5 239.6 68.2 817.2 -0.0 213.1 0.0 0.0   Net earnings   650.8 187.7 53.1 637.4 -0.2 166.3 0.0 0.0   Pre-tax profit without non-rec. items   835 240 68.2 817 -0.0 213 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   65.4 44.7 23.4 2.1 54.1 90.9 0.0 0.0   Shareholders equity total   776 313 178 762 125 291 0.0 0.0   Interest-bearing liabilities   118 0.0 132 78.9 88.9 14.9 0.0 0.0   Balance sheet total (assets)   1,207 643 783 1,222 415 509 0.0 0.0   Net Debt   -925 -534 -576 -972 -60.6 -245 0.0 0.0     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   865 263 96.0 829 28.5 234 0.0 0.0   Gross profit growth   -1.9% -69.6% -63.5% 763.0% -96.6% 723.9% -100.0% 0.0%   Employees   2 4 5 5 0 0 0 0   Employee growth %   0.0% 100.0% 25.0% 0.0% -100.0% 0.0% 0.0% 0.0%   Employee expenses   -2,513.3 -3,521.2 -2,344.7 -2,058.5 -2,658.7 -2,309.0 0.0 0.0   Balance sheet total (assets)   1,207 643 783 1,222 415 509 0 0   Balance sheet change%   10.4% -46.7% 21.7% 56.0% -66.1% 22.9% -100.0% 0.0%   Added value   3,378.8 3,784.5 2,440.8 2,887.1 2,702.5 2,543.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -46 -41 -43 -43 46 15 -91 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  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 (%)   97.3% 92.2% 77.8% 97.4% 79.1% 90.9% 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 %   73.3% 26.2% 10.5% 81.9% 2.8% 46.2% 0.0% 0.0%   ROI %   99.6% 40.2% 24.0% 142.5% 4.3% 81.5% 0.0% 0.0%   ROE %   96.0% 34.5% 21.6% 135.5% -0.0% 80.0% 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 %   64.3% 48.6% 22.7% 62.4% 30.1% 57.1% 0.0% 0.0%   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, %   -106.8% -202.8% -599.9% -117.3% -212.9% -104.3% 0.0% 0.0%   Gearing %   15.2% 0.0% 74.0% 10.4% 71.2% 5.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.2% 5.1% 9.9% 3.1% 26.8% 0.3% 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   2.6 1.8 1.3 2.7 1.2 1.9 0.0 0.0   Current Ratio   2.6 1.8 1.3 2.7 1.2 1.9 0.0 0.0   Cash and cash equivalent   1,042.7 533.9 707.9 1,051.2 149.5 259.4 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   710.4 267.9 -143.4 449.5 71.3 203.4 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   1,689 946 488 577 0 0 0 0   Employee expenses / employee   -1,257 -880 -469 -412 0 0 0 0   EBITDA / employee   433 66 19 166 0 0 0 0   EBIT / employee   421 61 15 161 0 0 0 0   Net earnings / employee   325 47 11 127 0 0 0 0