Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MLN INVEST A/S Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading...   Loading...

1000.0 Bankruptcy Risk  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Bankruptcy risk for industry   0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3%   Bankruptcy risk   1.8% 3.5% 1.6% 4.1% 1.8% 1.4% 8.3% 8.2%   Credit score (0-100)   73 53 73 49 71 77 29 30   Credit rating   A BBB A BBB A A BB BB   Credit limit (kDKK)   5.5 0.0 25.3 0.0 7.4 74.5 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   -69.6 -56.2 17.5 -57.2 125 105 0.0 0.0   EBITDA   -69.6 -56.2 17.5 -57.2 125 105 0.0 0.0   EBIT   -69.6 -72.2 -14.5 -94.2 65.2 32.9 0.0 0.0   Pre-tax profit (PTP)   556.4 -445.3 1,530.6 -1,723.0 714.9 1,518.3 0.0 0.0   Net earnings   556.4 -448.4 1,530.6 -1,723.0 714.9 1,518.3 0.0 0.0   Pre-tax profit without non-rec. items   556 -445 1,531 -1,723 715 1,518 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Tangible assets total   0.0 2,171 2,342 3,061 3,756 3,684 0.0 0.0   Shareholders equity total   13,203 12,644 14,062 11,674 11,889 12,907 11,907 11,907   Interest-bearing liabilities   2,952 4,247 3,622 4,212 4,557 3,145 0.0 0.0   Balance sheet total (assets)   16,177 16,974 17,722 16,005 16,552 16,159 11,907 11,907   Net Debt   2,810 622 3,527 4,207 4,422 2,923 -11,907 -11,907     See the entire balance sheet 1000.0 Volume  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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   -69.6 -56.2 17.5 -57.2 125 105 0.0 0.0   Gross profit growth   -112.0% 19.3% 0.0% 0.0% 0.0% -16.0% -100.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 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)   16,177 16,974 17,722 16,005 16,552 16,159 11,907 11,907   Balance sheet change%   1.2% 4.9% 4.4% -9.7% 3.4% -2.4% -26.3% 0.0%   Added value   -69.6 -56.2 17.5 -57.2 102.2 105.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 2,155 139 682 635 -144 -3,684 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 1.0 2.0 0.0 0.0   1000.0 Profitability  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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 (%)   100.0% 128.5% -83.1% 164.8% 52.1% 31.3% 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 %   4.0% -2.0% 9.4% 0.9% 5.4% 10.1% 0.0% 0.0%   ROI %   4.0% -2.1% 9.4% 0.9% 5.4% 10.2% 0.0% 0.0%   ROE %   4.3% -3.5% 11.5% -13.4% 6.1% 12.2% 0.0% 0.0%   1000.0 Solidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Equity ratio %   81.6% 74.5% 79.3% 72.9% 71.8% 79.9% 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, %   -4,039.0% -1,106.9% 20,200.7% -7,357.7% 3,534.0% 2,782.1% 0.0% 0.0%   Gearing %   22.4% 33.6% 25.8% 36.1% 38.3% 24.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.0% 2.9% 2.6% 47.7% 3.7% 3.5% 0.0% 0.0%   1000.0 Liquidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Quick Ratio   2.2 1.3 0.1 0.0 0.1 0.2 0.0 0.0   Current Ratio   2.2 1.3 0.1 0.0 0.1 0.2 0.0 0.0   Cash and cash equivalent   141.7 3,625.5 95.3 5.1 135.3 221.1 0.0 0.0   1000.0 Capital use efficiency  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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   3,586.3 824.9 -2,055.0 -2,814.1 -2,027.1 -1,889.0 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  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0