Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Body All Mind 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  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% 1.3%   Bankruptcy risk   6.3% 26.5% 16.0% 4.5% 9.1% 5.9% 20.2% 16.6%   Credit score (0-100)   40 3 12 46 26 39 5 11   Credit rating   BBB B BB BBB BB 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)  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   273 25.7 13.8 480 87.5 4.6 0.0 0.0   EBITDA   250 -191 -116 403 -483 4.6 0.0 0.0   EBIT   226 -215 -125 394 -483 4.6 0.0 0.0   Pre-tax profit (PTP)   225.3 -211.7 -107.5 392.7 -487.8 520.0 0.0 0.0   Net earnings   173.6 -178.0 -85.9 303.0 -559.8 520.0 0.0 0.0   Pre-tax profit without non-rec. items   225 -212 -107 393 -488 520 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   42.4 18.4 9.2 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   250 -78.5 -164 249 -311 209 153 153   Interest-bearing liabilities   0.0 0.0 0.0 0.0 1,348 628 0.0 0.0   Balance sheet total (assets)   576 451 1,073 971 1,140 845 153 153   Net Debt   -184 -37.3 -334 -392 510 563 -153 -153     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   273 25.7 13.8 480 87.5 4.6 0.0 0.0   Gross profit growth   363.3% -90.6% -46.4% 3,386.0% -81.8% -94.8% -100.0% 0.0%   Employees   2 0 0 0 0 0 0 0   Employee growth %   0.0% -100.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   576 451 1,073 971 1,140 845 153 153   Balance sheet change%   57.3% -21.8% 138.0% -9.5% 17.4% -25.9% -81.9% 0.0%   Added value   250.4 -191.3 -115.8 403.5 -473.7 4.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -48 -48 -18 -18 0 0 0 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 1.0 -1.0 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 (%)   82.8% -836.9% -907.2% 82.1% -552.1% 100.0% 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 %   48.0% -38.2% -11.9% 35.7% -39.9% 45.7% 0.0% 0.0%   ROI %   135.4% -169.2% 0.0% 317.2% -60.5% 48.0% 0.0% 0.0%   ROE %   106.7% -50.8% -11.3% 45.8% -80.6% 77.1% 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 %   73.1% -614.8% -69.7% 59.2% -21.4% 24.7% 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, %   -73.5% 19.5% 288.1% -97.2% -105.6% 12,285.6% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% -433.2% 300.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 0.7% 0.5% 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   5.8 33.9 4.5 5.4 0.8 1.3 0.0 0.0   Current Ratio   1.6 0.8 0.9 1.3 0.8 1.3 0.0 0.0   Cash and cash equivalent   184.0 37.3 333.6 392.1 838.2 65.2 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   207.1 -97.0 -173.6 208.6 -351.2 168.8 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  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   125 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   125 0 0 0 0 0 0 0   EBIT / employee   113 0 0 0 0 0 0 0   Net earnings / employee   87 0 0 0 0 0 0 0