Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MINITECH 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   2.0% 5.5% 2.0% 1.7% 3.9% 1.6% 9.1% 9.1%   Credit score (0-100)   70 41 68 73 49 75 27 27   Credit rating   A BBB A A BBB A BB BB   Credit limit (kDKK)   0.6 0.0 1.1 11.7 0.0 21.9 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   6,027 4,649 9,178 10,727 8,631 11,822 0.0 0.0   EBITDA   3,039 1,872 4,676 5,227 3,265 6,609 0.0 0.0   EBIT   873 -358 1,950 1,992 -596 3,302 0.0 0.0   Pre-tax profit (PTP)   678.9 -639.4 1,655.9 1,495.6 -1,527.8 2,461.6 0.0 0.0   Net earnings   524.7 -513.6 1,293.1 1,166.1 -1,200.2 1,906.6 0.0 0.0   Pre-tax profit without non-rec. items   679 -639 1,656 1,496 -1,528 2,462 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   7,606 11,001 13,150 17,429 19,478 18,964 0.0 0.0   Shareholders equity total   3,518 3,005 4,298 5,464 4,264 6,171 6,046 6,046   Interest-bearing liabilities   3,572 4,418 3,783 9,632 6,967 5,812 0.0 0.0   Balance sheet total (assets)   9,182 12,254 14,778 22,899 20,507 20,109 6,046 6,046   Net Debt   3,565 4,411 3,757 9,609 6,956 5,777 -6,046 -6,046     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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   6,027 4,649 9,178 10,727 8,631 11,822 0.0 0.0   Gross profit growth   14.2% -22.9% 97.4% 16.9% -19.5% 37.0% -100.0% 0.0%   Employees   6 5 8 11 10 9 0 0   Employee growth %   20.0% -16.7% 60.0% 37.5% -9.1% -10.0% -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)   9,182 12,254 14,778 22,899 20,507 20,109 6,046 6,046   Balance sheet change%   12.0% 33.5% 20.6% 55.0% -10.4% -1.9% -69.9% 0.0%   Added value   3,039.0 1,872.1 4,675.7 5,227.5 2,639.0 6,609.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -1,557 1,165 -576 1,044 -1,812 -3,821 -18,964 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 1.0 2.0 -1.0 1.0 0.0 0.0   1000.0 Profitability  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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 (%)   14.5% -7.7% 21.2% 18.6% -6.9% 27.9% 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 %   10.1% -3.2% 14.7% 10.6% -2.7% 16.4% 0.0% 0.0%   ROI %   11.2% -3.8% 18.0% 12.3% -3.0% 18.0% 0.0% 0.0%   ROE %   16.1% -15.7% 35.4% 23.9% -24.7% 36.5% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   38.3% 24.5% 29.1% 23.9% 20.8% 30.7% 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, %   117.3% 235.6% 80.4% 183.8% 213.0% 87.4% 0.0% 0.0%   Gearing %   101.5% 147.0% 88.0% 176.3% 163.4% 94.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   5.3% 7.4% 8.0% 7.5% 11.3% 13.5% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   0.4 0.2 0.2 0.5 0.1 0.2 0.0 0.0   Current Ratio   0.4 0.2 0.2 0.5 0.1 0.2 0.0 0.0   Cash and cash equivalent   6.7 6.8 25.7 22.9 11.7 35.0 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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   -2,878.0 -5,417.9 -4,896.3 -5,730.8 -6,653.6 -5,641.0 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 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   507 374 584 475 264 734 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   507 374 584 475 326 734 0 0   EBIT / employee   146 -72 244 181 -60 367 0 0   Net earnings / employee   87 -103 162 106 -120 212 0 0