Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MIK PURENNIG ApS - Group 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 N/A 2018 N/A 2019 N/A 2020 2020/12 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Bankruptcy risk for industry   0.6% 0.6% 0.6% 0.6% 0.6% 0.6% 0.6% 0.6%   Bankruptcy risk   0.0% 0.0% 0.0% 14.3% 1.9% 1.2% 7.8% 7.6%   Credit score (0-100)   0 0 0 15 69 82 30 32   Credit rating   N/A N/A N/A BB A A BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 35.0 1,995.1 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2017 N/A 2018 N/A 2019 N/A 2020 2020/12 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   0.0 0.0 0.0 0.0 81,838 66,225 0.0 0.0   EBITDA   0.0 0.0 0.0 0.0 53,075 24,744 0.0 0.0   EBIT   0.0 0.0 0.0 0.0 52,801 24,479 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 0.0 0.0 50,392.2 23,042.4 0.0 0.0   Net earnings   0.0 0.0 0.0 0.0 38,978.7 17,419.0 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 0.0 0.0 50,392 23,042 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 N/A 2018 N/A 2019 N/A 2020 2020/12 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Tangible assets total   0.0 0.0 0.0 0.0 2,812 2,625 0.0 0.0   Shareholders equity total   0.0 0.0 0.0 0.0 75,215 49,201 39,943 39,943   Interest-bearing liabilities   0.0 0.0 0.0 0.0 29,188 92,017 0.0 0.0   Balance sheet total (assets)   0.0 0.0 0.0 0.0 138,841 165,682 39,943 39,943   Net Debt   0.0 0.0 0.0 0.0 -9,541 84,511 -39,943 -39,943     See the entire balance sheet 1000.0 Volume  2017 N/A 2018 N/A 2019 N/A 2020 2020/12 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   0.0 0.0 0.0 0.0 81,838 66,225 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 0.0% 0.0% -19.1% -100.0% 0.0%   Employees   0 0 0 0 22 30 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 36.4% -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)   0 0 0 0 138,841 165,682 39,943 39,943   Balance sheet change%   0.0% 0.0% 0.0% 0.0% 0.0% 19.3% -75.9% 0.0%   Added value   0.0 0.0 0.0 0.0 52,801.2 24,744.1 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 2,539 -452 -2,625 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 0.0 0.0 0.0 1.0 2.0 0.0 0.0   1000.0 Profitability  2017 N/A 2018 N/A 2019 N/A 2020 2020/12 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 (%)   0.0% 0.0% 0.0% 0.0% 64.5% 37.0% 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 %   0.0% 0.0% 0.0% 0.0% 38.4% 18.0% 0.0% 0.0%   ROI %   0.0% 0.0% 0.0% 0.0% 51.1% 22.1% 0.0% 0.0%   ROE %   0.0% 0.0% 0.0% 0.0% 70.0% 36.2% 0.0% 0.0%   1000.0 Solidity  2017 N/A 2018 N/A 2019 N/A 2020 2020/12 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Equity ratio %   0.0% 0.0% 0.0% 0.0% 54.8% 30.1% 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, %   0.0% 0.0% 0.0% 0.0% -18.0% 341.5% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 38.8% 187.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 20.5% 7.1% 0.0% 0.0%   1000.0 Liquidity  2017 N/A 2018 N/A 2019 N/A 2020 2020/12 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Quick Ratio   0.0 0.0 0.0 0.0 3.6 1.7 0.0 0.0   Current Ratio   0.0 0.0 0.0 0.0 5.7 3.3 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 38,729.0 7,506.2 0.0 0.0   1000.0 Capital use efficiency  2017 N/A 2018 N/A 2019 N/A 2020 2020/12 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   0.0 0.0 0.0 0.0 112,082.7 63,590.0 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  2017 N/A 2018 N/A 2019 N/A 2020 2020/12 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 2,400 825 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 2,412 825 0 0   EBIT / employee   0 0 0 0 2,400 816 0 0   Net earnings / employee   0 0 0 0 1,772 581 0 0