Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MIPO PARTS 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  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 2.7%   Bankruptcy risk   8.7% 7.0% 5.7% 4.8% 3.1% 3.4% 13.8% 10.9%   Credit score (0-100)   30 36 41 45 54 54 15 22   Credit rating   BB BBB BBB BBB 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)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   441 660 1,180 882 1,425 1,220 0.0 0.0   EBITDA   -102 -32.0 524 392 820 588 0.0 0.0   EBIT   -135 -61.0 454 325 739 531 0.0 0.0   Pre-tax profit (PTP)   -225.0 -161.0 357.0 218.0 590.0 358.0 0.0 0.0   Net earnings   -185.0 -133.0 270.0 153.0 462.0 264.3 0.0 0.0   Pre-tax profit without non-rec. items   -225 -161 357 218 590 358 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Tangible assets total   46.0 68.0 120 145 123 99.7 0.0 0.0   Shareholders equity total   -84.0 107 377 531 992 1,056 956 956   Interest-bearing liabilities   970 1,046 1,136 1,423 1,842 2,383 0.0 0.0   Balance sheet total (assets)   2,021 2,345 3,162 3,371 4,202 4,612 956 956   Net Debt   967 1,043 1,133 1,420 1,839 2,379 -956 -956     See the entire balance sheet 1000.0 Volume  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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   441 660 1,180 882 1,425 1,220 0.0 0.0   Gross profit growth   -37.6% 49.7% 78.8% -25.3% 61.6% -14.4% -100.0% 0.0%   Employees   1 2 2 1 1 1 0 0   Employee growth %   0.0% 100.0% 0.0% -50.0% 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)   2,021 2,345 3,162 3,371 4,202 4,612 956 956   Balance sheet change%   13.0% 16.0% 34.8% 6.6% 24.7% 9.8% -79.3% 0.0%   Added value   -102.0 -32.0 524.0 392.0 806.0 588.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -0 -7 -18 -42 -103 -80 -100 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -1.0 -2.0 1.0 2.0 3.0 4.0 0.0 0.0   1000.0 Profitability  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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 (%)   -30.6% -9.2% 38.5% 36.8% 51.9% 43.5% 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 %   -6.9% -2.7% 16.6% 10.0% 19.6% 12.0% 0.0% 0.0%   ROI %   -15.3% -5.7% 34.0% 18.6% 30.8% 16.9% 0.0% 0.0%   ROE %   -17.4% -12.5% 111.6% 33.7% 60.7% 25.8% 0.0% 0.0%   1000.0 Solidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Equity ratio %   -4.0% 4.6% 11.9% 15.8% 23.6% 22.9% 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, %   -948.0% -3,259.4% 216.2% 362.2% 224.3% 404.7% 0.0% 0.0%   Gearing %   -1,154.8% 977.6% 301.3% 268.0% 185.7% 225.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   10.8% 9.9% 9.1% 8.4% 9.2% 8.2% 0.0% 0.0%   1000.0 Liquidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Quick Ratio   0.2 0.1 0.1 0.1 0.2 0.1 0.0 0.0   Current Ratio   0.9 1.0 1.1 1.4 1.5 1.4 0.0 0.0   Cash and cash equivalent   3.0 3.0 3.0 3.0 3.0 3.3 0.0 0.0   1000.0 Capital use efficiency  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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   -130.0 39.0 274.0 899.0 1,274.0 1,261.5 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  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   -102 -16 262 392 806 588 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -102 -16 262 392 820 588 0 0   EBIT / employee   -135 -31 227 325 739 531 0 0   Net earnings / employee   -185 -67 135 153 462 264 0 0