Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Mixx 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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 2.7% 2.7%   Bankruptcy risk   4.2% 3.1% 20.4% 12.3% 6.8% 11.9% 17.4% 17.2%   Credit score (0-100)   50 58 5 18 34 19 9 10   Credit rating   BBB BBB B BB BBB 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   1,774 2,430 -5,576 1,028 3,592 2,484 0.0 0.0   EBITDA   426 1,013 -6,721 -1,374 1,668 518 0.0 0.0   EBIT   426 1,013 -6,765 -1,383 1,618 436 0.0 0.0   Pre-tax profit (PTP)   357.9 912.0 -6,915.6 -1,559.3 1,402.2 156.4 0.0 0.0   Net earnings   279.1 717.8 -5,397.8 -1,213.8 1,093.7 -1,398.4 0.0 0.0   Pre-tax profit without non-rec. items   358 912 -6,916 -1,559 1,402 156 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   0.0 0.0 88.1 80.0 81.8 0.0 0.0 0.0   Shareholders equity total   336 1,054 -4,994 -6,208 -5,114 -6,513 -6,563 -6,563   Interest-bearing liabilities   1,263 2,394 3,070 5,580 5,423 9,340 6,563 6,563   Balance sheet total (assets)   3,494 7,673 10,358 11,126 12,882 15,073 0.0 0.0   Net Debt   -880 988 -1,607 2,672 2,564 8,266 6,563 6,563     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   1,774 2,430 -5,576 1,028 3,592 2,484 0.0 0.0   Gross profit growth   327.3% 37.0% 0.0% 0.0% 249.4% -30.9% -100.0% 0.0%   Employees   4 3 5 6 6 7 0 0   Employee growth %   300.0% -25.0% 66.7% 20.0% 0.0% 16.7% -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)   3,494 7,673 10,358 11,126 12,882 15,073 0 0   Balance sheet change%   165.7% 119.6% 35.0% 7.4% 15.8% 17.0% -100.0% 0.0%   Added value   425.6 1,013.3 -6,720.5 -1,374.5 1,626.5 517.8 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 44 -16 -47 -164 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 -1.0 -2.0 1.0 2.0 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 (%)   24.0% 41.7% 121.3% -134.5% 45.1% 17.6% 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 %   17.7% 18.1% -58.8% -8.5% 9.2% 2.2% 0.0% 0.0%   ROI %   29.8% 40.2% -82.7% -9.8% 15.7% 5.9% 0.0% 0.0%   ROE %   142.2% 103.3% -94.6% -11.3% 9.1% -10.0% 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 %   45.7% 43.1% -16.8% -22.9% -14.7% 2.6% -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, %   -206.8% 97.5% 23.9% -194.4% 153.7% 1,596.4% 0.0% 0.0%   Gearing %   376.1% 227.2% -61.5% -89.9% -106.0% -143.4% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   5.5% 5.5% 5.5% 4.1% 3.9% 3.8% 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   1.8 1.7 3.9 2.3 2.3 2.0 0.0 0.0   Current Ratio   1.8 1.7 3.9 2.3 2.3 2.0 0.0 0.0   Cash and cash equivalent   2,142.9 1,406.2 4,676.9 2,907.5 2,859.1 1,074.2 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   1,538.4 3,241.4 7,660.8 6,199.0 7,093.1 7,484.3 -3,281.3 -3,281.3   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   106 338 -1,344 -229 271 74 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   106 338 -1,344 -229 278 74 0 0   EBIT / employee   106 338 -1,353 -230 270 62 0 0   Net earnings / employee   70 239 -1,080 -202 182 -200 0 0