Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MIMAMI 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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 0.8% 0.8%   Bankruptcy risk   7.8% 8.4% 9.1% 7.4% 3.5% 3.0% 16.3% 16.3%   Credit score (0-100)   33 30 27 32 53 57 11 11   Credit rating   BB BB BB BB BBB BBB 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   256 0 0 0 0 0 0 0   Gross profit   248 -16.7 -58.5 -0.4 -33.3 -12.0 0.0 0.0   EBITDA   248 -16.7 -58.5 -0.4 -33.3 -12.0 0.0 0.0   EBIT   248 -16.7 -58.5 -0.4 -33.3 -12.0 0.0 0.0   Pre-tax profit (PTP)   247.6 -17.3 -53.7 -7.9 -58.9 -95.4 0.0 0.0   Net earnings   247.6 -17.3 -35.6 -8.6 -58.9 -95.4 0.0 0.0   Pre-tax profit without non-rec. items   248 -17.3 -53.7 -7.9 -58.9 -95.4 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   235 218 182 174 115 19.6 -30.4 -30.4   Interest-bearing liabilities   65.5 3.2 10.7 46.1 531 935 30.4 30.4   Balance sheet total (assets)   306 232 212 329 3,697 3,709 0.0 0.0   Net Debt   -152 1.9 6.5 46.1 529 935 30.4 30.4     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   256 0 0 0 0 0 0 0   Net sales growth   0.0% -100.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   248 -16.7 -58.5 -0.4 -33.3 -12.0 0.0 0.0   Gross profit growth   0.0% 0.0% -249.2% 99.3% -8,203.7% 64.0% 0.0% 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)   306 232 212 329 3,697 3,709 0 0   Balance sheet change%   77.0% -24.2% -8.6% 54.9% 1,024.5% 0.3% -100.0% 0.0%   Added value   247.6 -16.7 -58.5 -0.4 -33.3 -12.0 0.0 0.0   Added value %   96.6% 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 -1.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 -1.0 -2.0 -3.0 -4.0 -5.0 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 %   96.6% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   96.6% 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 %   96.6% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   96.6% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   96.6% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   100.7% -4.0% -24.1% 1.2% -1.7% -0.3% 0.0% 0.0%   ROI %   101.9% -4.2% -25.9% 1.5% -1.7% -0.3% 0.0% 0.0%   ROE %   121.3% -7.6% -17.8% -4.8% -40.8% -141.8% 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 %   76.8% 93.8% 85.9% 52.9% 3.1% 0.5% -100.0% -100.0%   Relative indebtedness %   27.8% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   -57.2% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   -61.5% -11.4% -11.0% -11,491.3% -1,587.7% -7,806.0% 0.0% 0.0%   Gearing %   27.8% 1.5% 5.9% 26.5% 461.6% 4,773.1% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.1% 18.8% 1.6% 39.0% 8.9% 11.4% 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   3.6 12.6 5.4 1.5 0.0 0.0 0.0 0.0   Current Ratio   3.6 12.6 5.4 1.5 0.0 0.0 0.0 0.0   Cash and cash equivalent   217.7 1.3 4.3 0.0 2.0 0.2 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)   240.1 130.8 76.5 5,688.9 68.5 274.3 0.0 0.0   Current assets / Net sales %   100.1% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   185.3 168.0 132.4 78.8 -635.1 -939.7 -15.2 -15.2   Net working capital %   72.3% 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   0 0 0 0 -33 -12 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 -33 -12 0 0   EBIT / employee   0 0 0 0 -33 -12 0 0   Net earnings / employee   0 0 0 0 -59 -95 0 0