Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Mindzeed 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% 3.3% 3.3%   Bankruptcy risk   6.4% 5.0% 9.0% 7.7% 1.7% 1.7% 10.9% 10.9%   Credit score (0-100)   38 45 27 30 72 72 22 22   Credit rating   BBB BBB BB BB A A BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 2.9 4.6 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   626 485 310 348 2,344 2,767 0.0 0.0   EBITDA   307 59.4 -49.3 64.2 703 726 0.0 0.0   EBIT   302 54.7 -60.1 53.4 507 372 0.0 0.0   Pre-tax profit (PTP)   277.4 52.9 -61.4 50.0 498.5 374.1 0.0 0.0   Net earnings   211.3 41.9 -61.4 50.0 389.1 290.6 0.0 0.0   Pre-tax profit without non-rec. items   302 52.9 -61.4 50.0 499 374 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   14.0 33.7 23.0 12.2 6.1 0.0 0.0 0.0   Shareholders equity total   213 201 140 190 1,579 1,869 877 877   Interest-bearing liabilities   25.0 25.0 25.0 25.0 2.5 6.9 0.0 0.0   Balance sheet total (assets)   870 481 545 761 2,655 3,669 877 877   Net Debt   -540 -330 -302 -315 -1,574 -1,923 -877 -877     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   626 485 310 348 2,344 2,767 0.0 0.0   Gross profit growth   0.0% -22.5% -36.0% 12.2% 573.3% 18.0% -100.0% 0.0%   Employees   1 1 1 1 3 4 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 200.0% 33.3% -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)   870 481 545 761 2,655 3,669 877 877   Balance sheet change%   2,556.9% -44.7% 13.2% 39.7% 248.9% 38.2% -76.1% 0.0%   Added value   307.1 59.4 -49.3 64.2 517.8 725.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   9 15 -22 -22 558 81 -1,201 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 1.0 2.0 3.0 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 (%)   48.3% 11.3% -19.4% 15.3% 21.6% 13.4% 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 %   67.0% 8.1% -11.7% 8.2% 29.7% 11.9% 0.0% 0.0%   ROI %   228.4% 23.6% -30.8% 28.1% 53.2% 19.9% 0.0% 0.0%   ROE %   196.7% 20.3% -36.0% 30.4% 44.0% 16.9% 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 %   24.5% 41.8% 25.7% 24.9% 59.5% 50.9% 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, %   -175.8% -556.4% 613.1% -491.5% -223.9% -264.9% 0.0% 0.0%   Gearing %   11.7% 12.4% 17.9% 13.2% 0.2% 0.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 7.4% 5.1% 13.5% 62.1% 13.1% 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   1.3 1.5 1.3 1.3 1.9 1.5 0.0 0.0   Current Ratio   1.3 1.5 1.3 1.3 1.9 1.5 0.0 0.0   Cash and cash equivalent   564.8 355.5 327.3 340.4 1,577.0 1,929.9 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   182.8 148.8 101.7 162.5 906.0 844.6 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   307 59 -49 64 173 181 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   307 59 -49 64 234 181 0 0   EBIT / employee   302 55 -60 53 169 93 0 0   Net earnings / employee   211 42 -61 50 130 73 0 0