Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MINIJET INTL. 2008 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   2.3% 2.3% 2.3% 2.3% 2.3% 2.3% 2.3% 2.3%   Bankruptcy risk   3.1% 3.3% 5.7% 4.6% 2.6% 1.5% 9.4% 9.4%   Credit score (0-100)   58 56 40 45 61 75 26 26   Credit rating   BBB BBB BBB BBB BBB A BB BB   Credit limit (kDKK)   -0.0 -0.0 0.0 0.0 0.0 11.3 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   375 303 223 3,459 62.5 189 0.0 0.0   EBITDA   309 303 -156 3,341 62.5 186 0.0 0.0   EBIT   192 120 -386 3,288 -35.9 141 0.0 0.0   Pre-tax profit (PTP)   114.6 39.5 -470.0 3,260.4 -41.3 163.8 0.0 0.0   Net earnings   114.6 39.5 544.1 2,526.0 -93.9 163.8 0.0 0.0   Pre-tax profit without non-rec. items   115 39.5 -470 3,260 -41.3 164 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   3,880 5,435 6,703 74.3 3,006 4,019 0.0 0.0   Shareholders equity total   -4,597 -4,557 487 3,013 2,919 3,083 2,958 2,958   Interest-bearing liabilities   8,690 10,082 7,047 604 1,525 2,216 0.0 0.0   Balance sheet total (assets)   4,250 5,723 7,871 3,685 4,641 5,382 2,958 2,958   Net Debt   8,690 10,082 7,047 -2,360 1,525 2,176 -2,958 -2,958     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   375 303 223 3,459 62.5 189 0.0 0.0   Gross profit growth   240.7% -19.3% -26.4% 1,453.7% -98.2% 202.2% -100.0% 0.0%   Employees   0 0 1 1 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% -100.0% 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)   4,250 5,723 7,871 3,685 4,641 5,382 2,958 2,958   Balance sheet change%   11.4% 34.7% 37.5% -53.2% 26.0% 16.0% -45.0% 0.0%   Added value   308.7 302.6 -156.4 3,341.4 17.1 186.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   91 1,373 1,039 -6,682 2,833 967 -4,019 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 -1.0 1.0 -1.0 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% 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 (%)   51.2% 39.8% -173.4% 95.1% -57.4% 74.6% 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 %   2.2% 1.3% -4.3% 56.9% -0.7% 3.3% 0.0% 0.0%   ROI %   2.3% 1.3% -4.4% 59.0% -0.8% 3.4% 0.0% 0.0%   ROE %   2.8% 0.8% 17.5% 144.4% -3.2% 5.5% 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 %   -27.5% -20.9% 45.7% 81.8% 62.9% 57.3% 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, %   2,814.8% 3,332.3% -4,504.6% -70.6% 2,439.8% 1,167.1% 0.0% 0.0%   Gearing %   -189.0% -221.2% 1,447.8% 20.1% 52.3% 71.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.9% 0.9% 1.0% 0.7% 1.0% 0.2% 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   0.0 0.0 0.2 5.0 0.7 0.4 0.0 0.0   Current Ratio   0.1 0.0 0.3 5.4 0.9 0.6 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 2,964.2 0.0 39.3 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   -5,488.7 -6,944.7 -3,108.3 2,926.4 -99.4 -968.3 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 -156 3,341 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 -156 3,341 0 0 0 0   EBIT / employee   0 0 -386 3,288 0 0 0 0   Net earnings / employee   0 0 544 2,526 0 0 0 0