Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MIKKELSEN ELECTRONICS A/S 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% 1.5%   Bankruptcy risk   0.6% 0.6% 0.6% 0.6% 0.6% 6.8% 20.6% 20.4%   Credit score (0-100)   96 98 97 97 97 34 4 5   Credit rating   AA AA AA AA AA BBB B B   Credit limit (kDKK)   1,967.8 2,479.2 2,701.1 3,268.7 3,169.0 -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   21,343 29,687 33,719 37,091 36,882 12,352 0.0 0.0   EBITDA   498 2,560 2,684 5,030 2,131 -20,352 0.0 0.0   EBIT   -336 1,743 1,702 3,915 983 -21,179 0.0 0.0   Pre-tax profit (PTP)   318.3 2,159.5 2,233.6 4,346.0 141.3 -22,388.2 0.0 0.0   Net earnings   511.9 2,079.3 2,106.9 3,523.6 966.5 -21,581.6 0.0 0.0   Pre-tax profit without non-rec. items   318 2,159 2,234 4,346 141 -22,388 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   1,872 2,807 3,170 2,617 2,355 2,546 0.0 0.0   Shareholders equity total   16,211 18,542 20,674 24,232 24,338 2,012 -346 -346   Interest-bearing liabilities   7,920 13,434 15,667 12,790 13,433 19,548 346 346   Balance sheet total (assets)   32,103 44,689 50,642 54,395 50,677 33,953 0.0 0.0   Net Debt   7,196 13,218 15,634 12,224 12,814 19,459 346 346     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   21,343 29,687 33,719 37,091 36,882 12,352 0.0 0.0   Gross profit growth   0.1% 39.1% 13.6% 10.0% -0.6% -66.5% -100.0% 0.0%   Employees   0 61 61 61 61 64 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 4.9% -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)   32,103 44,689 50,642 54,395 50,677 33,953 0 0   Balance sheet change%   13.4% 39.2% 13.3% 7.4% -6.8% -33.0% -100.0% 0.0%   Added value   498.4 2,560.4 2,683.8 5,030.0 2,097.9 -20,351.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -273 118 -618 -1,668 973 -636 -4,930 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -2.0 1.0 2.0 3.0 4.0 -1.0 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 (%)   -1.6% 5.9% 5.0% 10.6% 2.7% -171.5% 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 %   1.8% 7.2% 5.8% 9.1% 0.7% -51.8% 0.0% 0.0%   ROI %   2.3% 9.8% 7.9% 12.6% 0.9% -63.1% 0.0% 0.0%   ROE %   3.2% 12.0% 10.7% 15.7% 4.0% -163.8% 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 %   50.5% 41.5% 40.8% 44.5% 48.0% 5.9% -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, %   1,444.0% 516.2% 582.5% 243.0% 601.4% -95.6% 0.0% 0.0%   Gearing %   48.9% 72.5% 75.8% 52.8% 55.2% 971.3% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.0% 5.6% 3.5% 2.9% 1.8% 3.0% 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   1.3 0.9 1.1 1.1 1.2 0.5 0.0 0.0   Current Ratio   1.9 1.6 1.7 1.6 2.0 0.9 0.0 0.0   Cash and cash equivalent   723.2 216.0 32.4 565.9 619.0 88.7 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   14,270.6 15,591.8 18,781.3 16,819.0 20,759.3 -2,395.2 -173.2 -173.2   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   0 42 44 82 34 -318 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 42 44 82 35 -318 0 0   EBIT / employee   0 29 28 64 16 -331 0 0   Net earnings / employee   0 34 35 58 16 -337 0 0