Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MIK MARKER ApS 100% MC-KØRESKOLE 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% 1.5% 2.0%   Bankruptcy risk   5.8% 5.6% 6.3% 8.9% 7.0% 4.1% 18.2% 14.2%   Credit score (0-100)   41 42 37 26 34 48 8 15   Credit rating   BBB BBB BBB BB BBB BBB B 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   1,121 918 1,087 719 803 972 0.0 0.0   EBITDA   407 428 457 -41.7 230 523 0.0 0.0   EBIT   -30.2 38.1 -63.2 -299 -61.0 291 0.0 0.0   Pre-tax profit (PTP)   -49.9 12.8 -82.7 -312.6 -74.0 277.8 0.0 0.0   Net earnings   -44.9 12.4 -74.0 -269.6 -57.8 216.6 0.0 0.0   Pre-tax profit without non-rec. items   -49.9 12.8 -82.7 -313 -74.0 278 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   814 1,081 839 688 490 571 0.0 0.0   Shareholders equity total   528 540 466 196 139 355 275 275   Interest-bearing liabilities   294 606 466 396 464 281 0.0 0.0   Balance sheet total (assets)   1,102 1,302 1,419 1,114 705 785 275 275   Net Debt   143 521 43.9 144 442 272 -275 -275     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   1,121 918 1,087 719 803 972 0.0 0.0   Gross profit growth   0.0% -18.1% 18.3% -33.8% 11.6% 21.1% -100.0% 0.0%   Employees   0 1 1 1 1 2 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 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)   1,102 1,302 1,419 1,114 705 785 275 275   Balance sheet change%   -13.3% 18.1% 9.0% -21.5% -36.7% 11.4% -65.0% 0.0%   Added value   407.1 427.8 457.3 -41.7 196.4 522.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -758 -123 -762 -408 -489 -150 -571 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -1.0 1.0 -1.0 -2.0 -3.0 1.0 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 (%)   -2.7% 4.1% -5.8% -41.6% -7.6% 30.0% 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 %   -2.5% 3.2% -4.6% -23.6% -6.7% 39.1% 0.0% 0.0%   ROI %   -3.1% 3.7% -5.9% -39.2% -10.2% 47.1% 0.0% 0.0%   ROE %   -8.2% 2.3% -14.7% -81.4% -34.5% 87.7% 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 %   47.9% 41.5% 32.8% 17.6% 19.6% 45.2% 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, %   35.1% 121.7% 9.6% -346.2% 192.0% 52.0% 0.0% 0.0%   Gearing %   55.8% 112.3% 100.1% 201.6% 334.6% 79.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   5.3% 5.6% 3.8% 3.1% 3.0% 3.7% 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   0.5 0.3 0.7 0.4 0.3 0.1 0.0 0.0   Current Ratio   0.5 0.3 0.7 0.4 0.3 0.4 0.0 0.0   Cash and cash equivalent   151.6 85.6 422.4 251.4 21.4 9.3 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   -181.7 -331.9 -231.0 -420.3 -319.8 -251.3 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   0 428 457 -42 196 261 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 428 457 -42 230 261 0 0   EBIT / employee   0 38 -63 -299 -61 146 0 0   Net earnings / employee   0 12 -74 -270 -58 108 0 0