Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Mileparken Autolakering 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   11.3% 12.8% 3.9% 2.9% 2.3% 1.9% 11.6% 11.6%   Credit score (0-100)   23 19 50 56 64 69 21 21   Credit rating   BB BB BBB BBB BBB A BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 0.1 1.6 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   1,984 1,974 3,008 3,671 5,562 6,019 0.0 0.0   EBITDA   450 334 825 770 2,203 1,439 0.0 0.0   EBIT   351 225 727 561 1,805 983 0.0 0.0   Pre-tax profit (PTP)   173.4 22.9 584.0 395.0 1,598.0 800.9 0.0 0.0   Net earnings   148.5 22.9 482.0 288.0 1,271.0 633.2 0.0 0.0   Pre-tax profit without non-rec. items   173 22.9 584 395 1,598 801 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   3,425 3,671 3,573 3,617 7,281 7,039 0.0 0.0   Shareholders equity total   398 670 1,155 1,442 2,599 3,114 2,672 2,672   Interest-bearing liabilities   558 446 294 224 973 243 0.0 0.0   Balance sheet total (assets)   3,821 4,011 4,621 5,962 8,816 8,903 2,672 2,672   Net Debt   933 590 119 -1,611 973 -440 -2,672 -2,672     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   1,984 1,974 3,008 3,671 5,562 6,019 0.0 0.0   Gross profit growth   9.8% -0.5% 52.4% 22.0% 51.5% 8.2% -100.0% 0.0%   Employees   4 3 4 6 6 8 0 0   Employee growth %   14.3% -25.0% 33.3% 50.0% 0.0% 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)   3,821 4,011 4,621 5,962 8,816 8,903 2,672 2,672   Balance sheet change%   29.0% 5.0% 15.2% 29.0% 47.9% 1.0% -70.0% 0.0%   Added value   450.0 333.6 825.0 770.0 2,014.0 1,438.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   635 137 -446 90 3,276 -713 -6,809 -230   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 5.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 (%)   17.7% 11.4% 24.2% 15.3% 32.5% 16.3% 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 %   10.4% 5.8% 16.8% 10.6% 24.7% 11.3% 0.0% 0.0%   ROI %   19.0% 21.9% 29.5% 13.4% 33.3% 16.0% 0.0% 0.0%   ROE %   45.9% 4.3% 52.8% 22.2% 62.9% 22.2% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   10.4% 16.7% 25.0% 24.2% 30.4% 35.1% 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, %   207.4% 176.8% 14.4% -209.2% 44.2% -30.6% 0.0% 0.0%   Gearing %   140.4% 66.6% 25.5% 15.5% 37.4% 7.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   11.6% 40.6% 38.6% 64.1% 38.4% 33.5% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   0.1 0.0 1.2 1.4 0.5 0.6 0.0 0.0   Current Ratio   0.1 0.1 1.5 1.6 0.5 0.7 0.0 0.0   Cash and cash equivalent   -375.1 -143.5 175.0 1,835.0 0.0 683.5 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   -3,027.9 -3,000.7 332.0 853.0 -1,326.0 -909.8 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  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   113 111 206 128 336 180 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   113 111 206 128 367 180 0 0   EBIT / employee   88 75 182 94 301 123 0 0   Net earnings / employee   37 8 121 48 212 79 0 0