Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MIMO HOLDING 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 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Bankruptcy risk for industry   2.0% 2.0% 2.0% 2.0% 2.0% 2.0% 2.0% 2.0%   Bankruptcy risk   0.9% 1.3% 1.1% 1.5% 1.6% 1.7% 6.5% 6.5%   Credit score (0-100)   90 82 83 75 75 71 37 37   Credit rating   A A A A A A BBB BBB   Credit limit (kDKK)   2,566.5 489.9 1,205.3 110.8 90.6 32.6 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   -173 -252 -339 -1,509 246 -130 0.0 0.0   EBITDA   -723 -892 -995 -2,232 -352 -802 0.0 0.0   EBIT   -813 -906 -1,034 -2,271 -391 -834 0.0 0.0   Pre-tax profit (PTP)   590.8 -4,208.1 3,312.7 -1,693.5 1,280.7 3,097.1 0.0 0.0   Net earnings   434.8 -3,283.1 2,580.8 -1,320.7 942.5 2,439.8 0.0 0.0   Pre-tax profit without non-rec. items   591 -4,208 3,313 -1,693 1,281 3,097 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Tangible assets total   486 150 111 71.5 32.5 0.0 0.0 0.0   Shareholders equity total   36,101 32,817 35,398 34,077 35,020 37,460 37,260 37,260   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   36,573 33,009 35,483 34,140 35,156 37,952 37,260 37,260   Net Debt   -35,514 -31,556 -34,933 -30,007 -34,680 -37,754 -37,260 -37,260     See the entire balance sheet 1000.0 Volume  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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   -173 -252 -339 -1,509 246 -130 0.0 0.0   Gross profit growth   2.6% -45.2% -34.7% -345.0% 0.0% 0.0% 0.0% 0.0%   Employees   1 2 1 1 2 2 0 0   Employee growth %   0.0% 100.0% -50.0% 0.0% 100.0% 0.0% -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)   36,573 33,009 35,483 34,140 35,156 37,952 37,260 37,260   Balance sheet change%   -1.1% -9.7% 7.5% -3.8% 3.0% 8.0% -1.8% 0.0%   Added value   -723.4 -892.4 -995.4 -2,231.5 -352.3 -801.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   16 -350 -78 -78 -78 -65 0 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 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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 (%)   468.8% 359.9% 305.1% 150.5% -158.8% 640.2% 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 %   1.9% -0.8% 9.7% -2.1% 5.1% 8.5% 0.0% 0.0%   ROI %   1.9% -0.8% 9.7% -2.1% 5.1% 8.5% 0.0% 0.0%   ROE %   1.2% -9.5% 7.6% -3.8% 2.7% 6.7% 0.0% 0.0%   1000.0 Solidity  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Equity ratio %   98.7% 99.4% 99.8% 99.8% 99.6% 98.7% 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, %   4,909.4% 3,536.1% 3,509.5% 1,344.7% 9,844.9% 4,709.7% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Quick Ratio   83.7 171.3 416.4 542.4 257.7 593.8 0.0 0.0   Current Ratio   83.7 171.3 416.4 542.4 257.7 593.8 0.0 0.0   Cash and cash equivalent   35,514.3 31,556.3 34,933.5 30,007.1 34,680.3 37,753.6 0.0 0.0   1000.0 Capital use efficiency  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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   496.7 1,535.1 1,501.3 5,500.7 1,353.3 663.9 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 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   -723 -446 -995 -2,232 -176 -401 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -723 -446 -995 -2,232 -176 -401 0 0   EBIT / employee   -813 -453 -1,034 -2,271 -196 -417 0 0   Net earnings / employee   435 -1,642 2,581 -1,321 471 1,220 0 0