Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MINIMINI 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   5.6% 5.6% 5.6% 5.6% 5.6% 5.6% 5.6% 5.6%   Bankruptcy risk   7.3% 10.9% 4.5% 5.0% 5.9% 6.4% 15.0% 15.0%   Credit score (0-100)   35 23 47 42 39 36 14 14   Credit rating   BBB BB 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)  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   782 683 1,183 553 578 785 0.0 0.0   EBITDA   143 -46.4 434 166 13.8 57.8 0.0 0.0   EBIT   143 -46.4 434 166 13.8 43.6 0.0 0.0   Pre-tax profit (PTP)   61.9 -111.3 395.5 164.2 1.3 9.3 0.0 0.0   Net earnings   48.3 -115.1 334.9 128.7 0.8 6.8 0.0 0.0   Pre-tax profit without non-rec. items   61.9 -111 396 164 1.3 9.3 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   0.0 0.0 0.0 0.0 0.0 254 0.0 0.0   Shareholders equity total   61.7 -53.4 282 410 411 418 293 293   Interest-bearing liabilities   1,010 992 0.0 0.2 395 462 0.0 0.0   Balance sheet total (assets)   1,805 1,861 1,806 1,429 1,737 1,783 293 293   Net Debt   1,009 985 -813 -9.3 386 458 -293 -293     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   782 683 1,183 553 578 785 0.0 0.0   Gross profit growth   -8.0% -12.6% 73.1% -53.2% 4.4% 36.0% -100.0% 0.0%   Employees   2 2 2 1 1 2 0 0   Employee growth %   0.0% 0.0% 0.0% -50.0% 0.0% 100.0% -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)   1,805 1,861 1,806 1,429 1,737 1,783 293 293   Balance sheet change%   6.3% 3.1% -3.0% -20.9% 21.6% 2.7% -83.6% 0.0%   Added value   142.7 -46.4 433.6 165.7 13.8 57.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 0 0 240 -254 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 -1.0 1.0 2.0 3.0 4.0 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 (%)   18.2% -6.8% 36.7% 29.9% 2.4% 5.5% 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 %   8.7% -1.9% 23.9% 11.0% 1.6% 3.1% 0.0% 0.0%   ROI %   15.2% -3.3% 65.3% 44.6% 3.9% 6.4% 0.0% 0.0%   ROE %   129.2% -12.0% 31.3% 37.2% 0.2% 1.7% 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 %   3.4% -2.8% 15.6% 28.7% 23.7% 23.4% 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, %   706.6% -2,124.5% -187.5% -5.6% 2,793.3% 791.9% 0.0% 0.0%   Gearing %   1,637.4% -1,857.6% 0.0% 0.0% 96.1% 110.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   9.5% 7.6% 10.0% 17,211.7% 12.0% 10.5% 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   0.4 0.5 1.0 0.6 0.5 0.4 0.0 0.0   Current Ratio   1.0 1.0 1.1 1.3 1.2 1.1 0.0 0.0   Cash and cash equivalent   1.9 7.6 813.1 9.4 9.5 4.3 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   -50.5 -15.8 205.4 334.2 283.0 164.9 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   71 -23 217 166 14 29 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   71 -23 217 166 14 29 0 0   EBIT / employee   71 -23 217 166 14 22 0 0   Net earnings / employee   24 -58 167 129 1 3 0 0