Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MICRI SUPPORT 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   15.2% 14.4% 14.9% 10.0% 14.4% 12.8% 14.6% 14.6%   Credit score (0-100)   14 15 13 24 14 18 15 15   Credit rating   BB BB BB BB 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)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   -10.7 128 -28.2 41.0 -10.7 126 0.0 0.0   EBITDA   -10.7 128 -28.2 41.0 -10.7 126 0.0 0.0   EBIT   -10.7 128 -28.2 41.0 -10.7 126 0.0 0.0   Pre-tax profit (PTP)   -14.9 125.8 -33.7 38.8 -11.8 118.5 0.0 0.0   Net earnings   -11.6 98.1 -28.1 30.3 -9.2 92.2 0.0 0.0   Pre-tax profit without non-rec. items   -14.9 126 -33.7 38.8 -11.8 118 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   212 310 282 312 303 395 270 270   Interest-bearing liabilities   0.7 0.7 26.6 252 0.0 0.0 0.0 0.0   Balance sheet total (assets)   224 1,147 320 738 523 446 270 270   Net Debt   -30.4 -207 -191 21.6 -240 -0.2 -270 -270     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   -10.7 128 -28.2 41.0 -10.7 126 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% -100.0% 0.0%   Employees           1 1 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 9,900.0% 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)   224 1,147 320 738 523 446 270 270   Balance sheet change%   -23.0% 412.5% -72.1% 130.3% -29.2% -14.6% -39.4% 0.0%   Added value   -10.7 128.1 -28.2 41.0 -10.7 125.9 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 1.0 -1.0 1.0 -1.0 1.0 0.0 0.0   1000.0 Profitability  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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 (%)   100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 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 %   -4.2% 18.7% -3.8% 7.7% -1.7% 26.0% 0.0% 0.0%   ROI %   -4.4% 48.9% -9.1% 9.4% -2.5% 36.0% 0.0% 0.0%   ROE %   -5.3% 37.6% -9.5% 10.2% -3.0% 26.4% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   94.8% 27.0% 88.0% 42.3% 58.0% 88.6% 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, %   283.5% -161.9% 676.1% 52.8% 2,252.8% -0.2% 0.0% 0.0%   Gearing %   0.3% 0.2% 9.4% 80.5% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   14.7% 316.1% 39.8% 1.5% 0.9% 0.0% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   19.1 1.4 8.4 1.7 2.4 8.8 0.0 0.0   Current Ratio   19.1 1.4 8.4 1.7 2.4 8.8 0.0 0.0   Cash and cash equivalent   31.1 208.2 217.3 230.0 240.2 0.2 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   212.1 310.2 282.1 312.4 303.2 395.4 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   -1,071 12,814 -2,821 4,098 -11 126 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -1,071 12,814 -2,821 4,098 -11 126 0 0   EBIT / employee   -1,071 12,814 -2,821 4,098 -11 126 0 0   Net earnings / employee   -1,159 9,814 -2,815 3,028 -9 92 0 0