Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MICRO TECH 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   1.2% 1.2% 1.2% 1.2% 1.2% 1.2% 1.2% 1.2%   Bankruptcy risk   3.4% 5.1% 5.3% 3.0% 2.2% 1.6% 9.4% 9.4%   Credit score (0-100)   56 44 42 56 66 74 26 26   Credit rating   BBB BBB BBB BBB BBB A BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 0.0 3.9 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 201 201 201   Gross profit   60.1 36.3 136 93.3 59.5 187 0.0 0.0   EBITDA   60.1 9.6 125 74.7 59.5 178 0.0 0.0   EBIT   60.1 9.6 125 74.7 59.5 178 0.0 0.0   Pre-tax profit (PTP)   76.9 -90.9 105.5 332.2 319.1 1,004.7 0.0 0.0   Net earnings   63.7 -92.9 78.0 248.5 293.6 991.3 0.0 0.0   Pre-tax profit without non-rec. items   76.9 -90.9 105 332 319 1,005 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   366 165 243 492 699 1,552 1,350 1,350   Interest-bearing liabilities   59.2 52.2 6.8 9.5 0.0 75.0 0.0 0.0   Balance sheet total (assets)   444 244 282 624 825 1,664 1,350 1,350   Net Debt   -237 8.3 -262 -611 -78.0 -197 -1,350 -1,350     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 201 201 201   Net sales growth   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   60.1 36.3 136 93.3 59.5 187 0.0 0.0   Gross profit growth   105.0% -39.6% 273.6% -31.2% -36.2% 214.4% -100.0% 0.0%   Employees   0 0 0 0 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)   444 244 282 624 825 1,664 1,350 1,350   Balance sheet change%   5.3% -45.1% 15.7% 121.3% 32.1% 101.7% -18.9% 0.0%   Added value   60.1 9.6 125.4 74.7 59.5 177.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 88.4% 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   3.0 4.0 5.0 5.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A EBITDA %   0.0% 0.0% 0.0% 0.0% 0.0% 88.4% 0.0% 0.0%   EBIT %   0.0% 0.0% 0.0% 0.0% 0.0% 88.4% 0.0% 0.0%   EBIT to gross profit (%)   100.0% 26.5% 92.5% 80.1% 100.0% 95.0% 0.0% 0.0%   Net Earnings %   0.0% 0.0% 0.0% 0.0% 0.0% 493.3% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 0.0% 0.0% 0.0% 0.0% 493.3% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 0.0% 0.0% 0.0% 0.0% 500.0% 0.0% 0.0%   ROA %   17.8% -26.3% 40.4% 73.5% 44.2% 81.0% 0.0% 0.0%   ROI %   18.6% -28.1% 45.5% 88.7% 53.4% 86.7% 0.0% 0.0%   ROE %   16.6% -35.0% 38.2% 67.6% 49.3% 88.1% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   82.4% 67.7% 86.1% 78.7% 84.7% 93.3% 100.0% 100.0%   Relative indebtedness %   0.0% 0.0% 0.0% 0.0% 0.0% 55.6% 0.0% 0.0%   Relative net indebtedness %   0.0% 0.0% 0.0% 0.0% 0.0% -79.9% -672.1% -672.1%   Net int. bear. debt to EBITDA, %   -394.1% 86.4% -208.9% -818.6% -131.2% -111.0% 0.0% 0.0%   Gearing %   16.2% 31.6% 2.8% 1.9% 0.0% 4.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.4% 1.0% 2.9% 12.3% 22.2% 10.0% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   4.0 0.6 6.9 4.7 0.6 2.4 0.0 0.0   Current Ratio   4.0 0.6 6.9 4.7 0.6 2.4 0.0 0.0   Cash and cash equivalent   295.9 43.9 268.8 621.0 78.0 272.2 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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% 135.5% 672.1% 672.1%   Net working capital   236.0 -34.9 62.2 21.5 -48.0 160.5 0.0 0.0   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 79.9% 0.0% 0.0%   1000.0 Employee efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 201 0 0   Added value / employee   0 0 0 0 59 178 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 59 178 0 0   EBIT / employee   0 0 0 0 59 178 0 0   Net earnings / employee   0 0 0 0 294 991 0 0