Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MINU 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   2.6% 2.6% 2.6% 2.6% 2.6% 2.6% 2.6% 2.6%   Bankruptcy risk   4.3% 6.9% 6.6% 4.3% 4.9% 5.2% 18.2% 18.0%   Credit score (0-100)   49 36 36 47 44 41 8 8   Credit rating   BBB BBB BBB 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   615 496 476 608 580 437 0.0 0.0   EBITDA   65.0 -83.0 -162 8.0 -31.0 -21.9 0.0 0.0   EBIT   65.0 -83.0 -162 8.0 -31.0 -21.9 0.0 0.0   Pre-tax profit (PTP)   34.0 -110.0 -199.0 -13.0 -67.0 -39.0 0.0 0.0   Net earnings   26.0 -98.0 -155.0 -11.0 -50.0 -30.7 0.0 0.0   Pre-tax profit without non-rec. items   34.0 -110 -199 -11.0 -67.0 -39.0 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   106 38.0 -117 -128 -178 -209 -289 -289   Interest-bearing liabilities   805 797 791 758 724 690 289 289   Balance sheet total (assets)   1,362 1,083 919 907 852 795 0.0 0.0   Net Debt   -191 -42.0 134 182 268 179 289 289     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   615 496 476 608 580 437 0.0 0.0   Gross profit growth   -22.6% -19.3% -4.0% 27.7% -4.6% -24.7% -100.0% 0.0%   Employees   1 1 1 1 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)   1,362 1,083 919 907 852 795 0 0   Balance sheet change%   7.9% -20.5% -15.1% -1.3% -6.1% -6.7% -100.0% 0.0%   Added value   65.0 -83.0 -162.0 8.0 -31.0 -21.9 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   3.0 -1.0 -2.0 1.0 -1.0 -2.0 0.0 0.0   1000.0 Profitability  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 (%)   10.6% -16.7% -34.0% 1.3% -5.3% -5.0% 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 %   5.3% -6.6% -15.3% 1.1% -3.0% -1.5% 0.0% 0.0%   ROI %   7.5% -9.3% -19.9% 1.4% -4.2% -2.2% 0.0% 0.0%   ROE %   15.3% -136.1% -32.4% -1.2% -5.7% -3.7% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   7.8% 3.5% -11.3% -12.4% -17.3% -20.8% -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, %   -293.8% 50.6% -82.7% 2,275.0% -864.5% -818.3% 0.0% 0.0%   Gearing %   759.4% 2,097.4% -676.1% -592.2% -406.7% -330.1% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.7% 3.6% 4.7% 2.8% 4.9% 3.3% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   0.9 1.0 0.9 0.9 0.8 0.8 0.0 0.0   Current Ratio   1.1 1.0 0.9 0.9 0.8 0.8 0.0 0.0   Cash and cash equivalent   996.0 839.0 657.0 576.0 456.0 510.2 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   106.0 38.0 -117.0 -128.0 -178.0 -208.9 -144.5 -144.5   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   65 -83 -162 8 -31 -22 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   65 -83 -162 8 -31 -22 0 0   EBIT / employee   65 -83 -162 8 -31 -22 0 0   Net earnings / employee   26 -98 -155 -11 -50 -31 0 0