Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MIAV HOLDING 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% 0.3% 0.3%   Bankruptcy risk   0.8% 1.1% 0.6% 0.8% 0.7% 0.9% 8.2% 8.2%   Credit score (0-100)   94 85 97 91 95 88 30 30   Credit rating   AA A AA AA AA A BB BB   Credit limit (kDKK)   621.4 473.9 1,116.1 924.7 848.3 1,346.2 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   1,291 1,154 1,268 816 1,241 1,376 0.0 0.0   EBITDA   1,290 1,153 1,268 816 1,055 1,340 0.0 0.0   EBIT   1,290 7,724 1,268 816 1,055 1,340 0.0 0.0   Pre-tax profit (PTP)   1,376.2 7,717.4 822.6 972.6 2,721.2 7,059.5 0.0 0.0   Net earnings   1,146.4 6,073.4 686.0 781.9 2,221.8 6,861.6 0.0 0.0   Pre-tax profit without non-rec. items   1,376 7,717 823 973 2,721 7,060 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   15,838 22,409 22,409 22,409 22,409 22,409 0.0 0.0   Shareholders equity total   6,310 8,964 9,650 10,432 8,353 15,215 11,760 11,760   Interest-bearing liabilities   10,891 10,365 13,858 14,429 12,378 11,311 0.0 0.0   Balance sheet total (assets)   19,715 23,352 27,612 29,323 25,436 31,149 11,760 11,760   Net Debt   10,891 10,365 11,661 14,429 12,378 6,595 -11,760 -11,760     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   1,291 1,154 1,268 816 1,241 1,376 0.0 0.0   Gross profit growth   55.3% -10.6% 9.9% -35.7% 52.0% 10.9% -100.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   19,715 23,352 27,612 29,323 25,436 31,149 11,760 11,760   Balance sheet change%   4.0% 18.5% 18.2% 6.2% -13.3% 22.5% -62.2% 0.0%   Added value   1,290.0 7,723.5 1,268.4 816.0 1,055.1 1,340.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 6,570 0 0 0 0 -22,409 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 5.0 5.0 5.0 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 %   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% 669.4% 100.0% 100.0% 85.1% 97.4% 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 %   8.9% 37.3% 6.1% 4.4% 12.1% 26.8% 0.0% 0.0%   ROI %   9.1% 37.9% 6.1% 4.4% 12.3% 27.1% 0.0% 0.0%   ROE %   20.0% 79.5% 7.4% 7.8% 23.7% 58.2% 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 %   32.0% 38.4% 34.9% 35.6% 32.8% 48.8% 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, %   844.2% 898.8% 919.4% 1,768.4% 1,173.1% 492.1% 0.0% 0.0%   Gearing %   172.6% 115.6% 143.6% 138.3% 148.2% 74.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.0% 3.0% 6.0% 1.9% 4.5% 4.3% 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   2.7 0.3 12.3 3.2 0.8 12.2 0.0 0.0   Current Ratio   2.7 0.3 12.3 3.2 0.8 12.2 0.0 0.0   Cash and cash equivalent   0.0 0.0 2,197.0 0.0 0.0 4,715.8 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 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   2,190.8 -806.2 3,943.0 3,836.1 -217.1 8,020.9 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  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 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0