Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MindMinders 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 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   0.6% 0.6% 0.6% 0.6% 0.6% 0.6% 1.5% 0.6%   Bankruptcy risk   5.0% 4.5% 9.9% 6.3% 3.7% 5.3% 19.3% 17.4%   Credit score (0-100)   45 48 25 36 52 41 7 9   Credit rating   BBB BBB BB BBB BBB BBB B B   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 5,088 0 0 0 0 0   Gross profit   1,376 2,549 5,088 3,935 3,018 2,426 0.0 0.0   EBITDA   61.6 111 94.9 54.5 198 -5.5 0.0 0.0   EBIT   61.6 111 94.9 54.5 198 -5.5 0.0 0.0   Pre-tax profit (PTP)   61.6 97.2 45.5 45.0 186.1 -31.1 0.0 0.0   Net earnings   47.2 75.6 35.4 35.1 144.1 -24.9 0.0 0.0   Pre-tax profit without non-rec. items   61.6 97.2 94.9 45.0 186 -31.1 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 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   147 223 130 165 309 285 235 235   Interest-bearing liabilities   0.0 611 415 366 146 0.0 0.0 0.0   Balance sheet total (assets)   310 1,276 1,519 1,293 877 872 235 235   Net Debt   -158 341 415 366 146 -91.8 -235 -235     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 5,088 0 0 0 0 0   Net sales growth   0.0% 0.0% 0.0% -100.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   1,376 2,549 5,088 3,935 3,018 2,426 0.0 0.0   Gross profit growth   26.1% 85.2% 99.6% -22.7% -23.3% -19.6% -100.0% 0.0%   Employees   2 5 0 8 8 5 0 0   Employee growth %   0.0% 150.0% -100.0% 0.0% 0.0% -37.5% -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)   310 1,276 1,519 1,293 877 872 235 235   Balance sheet change%   31.0% 312.2% 19.0% -14.9% -32.2% -0.5% -73.1% 0.0%   Added value   61.6 110.8 94.9 54.5 197.6 -5.5 0.0 0.0   Added value %   0.0% 0.0% 1.9% 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 -1.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 5.0 5.0 -1.0 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% 1.9% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   0.0% 0.0% 1.9% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   4.5% 4.3% 1.9% 1.4% 6.5% -0.2% 0.0% 0.0%   Net Earnings %   0.0% 0.0% 0.7% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 0.0% 0.7% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 0.0% 1.9% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   23.2% 14.0% 6.8% 3.9% 18.2% -0.6% 0.0% 0.0%   ROI %   51.3% 22.6% 13.8% 10.1% 40.0% -1.5% 0.0% 0.0%   ROE %   38.1% 40.8% 20.0% 23.8% 60.7% -8.4% 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 %   47.6% 17.5% 8.6% 12.8% 35.3% 32.6% 100.0% 100.0%   Relative indebtedness %   0.0% 0.0% 27.3% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   0.0% 0.0% 27.3% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   -256.0% 307.5% 437.3% 671.4% 74.0% 1,663.2% 0.0% 0.0%   Gearing %   0.0% 274.3% 318.7% 221.4% 47.2% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 4.4% 0.0% 2.4% 4.5% 35.0% 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 1.2 1.0 1.0 1.3 1.3 0.0 0.0   Current Ratio   1.8 1.2 1.0 1.0 1.3 1.3 0.0 0.0   Cash and cash equivalent   157.8 270.7 0.1 0.0 0.0 91.8 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 40.6 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% 28.3% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   129.3 174.9 52.0 27.1 171.2 170.0 0.0 0.0   Net working capital %   0.0% 0.0% 1.0% 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   31 22 0 7 25 -1 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   31 22 0 7 25 -1 0 0   EBIT / employee   31 22 0 7 25 -1 0 0   Net earnings / employee   24 15 0 4 18 -5 0 0