Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Mind of Beauty 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   18.4% 16.5% 15.5% 16.7% 16.1% 12.0% 20.1% 20.1%   Credit score (0-100)   8 11 12 9 11 19 6 6   Credit rating   B BB BB BB BB BB B B   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)  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   -121 -11.8 -13.3 -10.0 -10.3 130 0.0 0.0   EBITDA   -121 -11.8 -13.3 -10.0 -10.3 130 0.0 0.0   EBIT   -193 -34.2 -35.7 -32.4 -32.6 108 0.0 0.0   Pre-tax profit (PTP)   -197.5 -34.5 -37.7 -34.0 -37.7 37.6 0.0 0.0   Net earnings   -156.0 -77.4 -37.7 -34.0 -37.7 37.6 0.0 0.0   Pre-tax profit without non-rec. items   -197 -34.5 -37.7 -34.0 -37.7 37.6 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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   263 186 148 114 76.5 114 64.2 64.2   Interest-bearing liabilities   43.5 63.8 104 147 153 166 0.0 0.0   Balance sheet total (assets)   582 418 409 372 351 346 64.2 64.2   Net Debt   32.6 62.0 102 146 152 163 -64.2 -64.2     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   -121 -11.8 -13.3 -10.0 -10.3 130 0.0 0.0   Gross profit growth   0.0% 90.3% -12.8% 24.8% -2.5% 0.0% -100.0% 0.0%   Employees   0 0 0 0 1 1 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 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)   582 418 409 372 351 346 64 64   Balance sheet change%   -4.0% -28.2% -2.1% -9.1% -5.7% -1.6% -81.4% 0.0%   Added value   -121.4 -11.8 -13.3 -10.0 -10.3 130.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -144 67 -45 -45 -45 -45 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -1.0 -2.0 -3.0 -4.0 -5.0 1.0 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 (%)   159.2% 289.8% 268.3% 323.8% 318.3% 82.8% 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 %   -31.1% -5.5% -8.3% -8.0% -8.7% 31.4% 0.0% 0.0%   ROI %   -50.9% -9.8% -13.8% -12.1% -12.8% 42.9% 0.0% 0.0%   ROE %   -45.7% -34.5% -22.6% -25.9% -39.5% 39.5% 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 %   45.2% 44.4% 36.2% 30.7% 21.8% 33.0% 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, %   -26.8% -526.2% -767.3% -1,459.2% -1,480.9% 125.5% 0.0% 0.0%   Gearing %   16.5% 34.3% 70.0% 128.7% 199.7% 145.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   58.9% 13.6% 3.8% 2.3% 4.2% 45.0% 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   1.8 1.4 1.3 1.3 1.2 1.5 0.0 0.0   Current Ratio   1.8 1.4 1.3 1.3 1.2 1.5 0.0 0.0   Cash and cash equivalent   10.9 1.7 1.7 1.0 1.0 2.8 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   263.3 96.4 81.1 69.5 54.2 114.2 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   0 0 0 0 -10 130 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 -10 130 0 0   EBIT / employee   0 0 0 0 -33 108 0 0   Net earnings / employee   0 0 0 0 -38 38 0 0