Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MINERVA IMAGING 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% 1.2% 1.2%   Bankruptcy risk   0.8% 0.7% 0.7% 0.7% 0.5% 0.4% 7.2% 7.2%   Credit score (0-100)   93 96 96 95 99 99 33 33   Credit rating   AA AA AA AA AAA AAA BBB BBB   Credit limit (kDKK)   1,470.1 1,930.9 4,165.6 5,483.9 8,454.9 10,561.8 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   9,243 12,327 28,061 50,340 72,802 92,376 0.0 0.0   EBITDA   5,408 6,122 13,723 22,490 27,311 30,904 0.0 0.0   EBIT   5,304 5,622 12,985 20,537 22,677 23,472 0.0 0.0   Pre-tax profit (PTP)   5,360.9 5,560.9 12,757.2 19,990.1 21,135.3 22,355.5 0.0 0.0   Net earnings   4,179.4 4,330.8 10,263.0 15,437.9 16,398.0 17,179.5 0.0 0.0   Pre-tax profit without non-rec. items   5,361 5,561 12,757 19,990 21,135 22,356 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   1,854 2,306 6,551 63,618 53,888 57,084 0.0 0.0   Shareholders equity total   9,275 13,006 23,269 38,706 59,009 76,188 69,812 69,812   Interest-bearing liabilities   0.0 2,006 1,731 14,795 25,550 13,065 0.0 0.0   Balance sheet total (assets)   15,548 28,346 49,981 121,378 176,058 182,963 69,812 69,812   Net Debt   -7,491 -3,225 -17,913 12,899 22,607 11,785 -69,812 -69,812     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   9,243 12,327 28,061 50,340 72,802 92,376 0.0 0.0   Gross profit growth   16.8% 33.4% 127.6% 79.4% 44.6% 26.9% -100.0% 0.0%   Employees   7 11 25 46 78 95 0 0   Employee growth %   16.7% 57.1% 127.3% 84.0% 69.6% 21.8% -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)   15,548 28,346 49,981 121,378 176,058 182,963 69,812 69,812   Balance sheet change%   20.4% 82.3% 76.3% 142.8% 45.0% 3.9% -61.8% 0.0%   Added value   5,303.9 5,622.3 12,984.5 22,489.5 24,629.8 30,904.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   1,654 451 4,245 55,114 -14,364 -4,236 -57,084 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 5.0 5.0 5.0 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 (%)   57.4% 45.6% 46.3% 40.8% 31.1% 25.4% 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 %   37.9% 25.7% 33.3% 24.1% 15.4% 13.8% 0.0% 0.0%   ROI %   67.5% 46.1% 64.9% 34.6% 21.0% 19.1% 0.0% 0.0%   ROE %   52.7% 38.9% 56.6% 49.8% 33.6% 25.4% 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 %   59.7% 45.9% 46.6% 34.7% 36.2% 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, %   -138.5% -52.7% -130.5% 57.4% 82.8% 38.1% 0.0% 0.0%   Gearing %   0.0% 15.4% 7.4% 38.2% 43.3% 17.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 7.8% 15.5% 7.7% 8.6% 11.1% 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   1.9 1.1 1.2 1.2 1.5 3.5 0.0 0.0   Current Ratio   2.2 1.2 1.3 0.9 1.3 1.6 0.0 0.0   Cash and cash equivalent   7,490.8 5,230.7 19,644.2 1,896.2 2,943.0 1,279.5 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   7,437.5 2,684.8 8,671.7 -2,759.0 20,086.2 37,782.2 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   758 511 519 489 316 325 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   773 557 549 489 350 325 0 0   EBIT / employee   758 511 519 446 291 247 0 0   Net earnings / employee   597 394 411 336 210 181 0 0