Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MIINTO HOST 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 2019/7 2020 2020/7 2021 2021/7 2022 2022/7 2023 2023/7 2024 2024/7 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   12.3% 7.9% 23.6% 16.7% 19.9% 15.8% 19.0% 19.0%   Credit score (0-100)   20 31 3 9 5 12 7 7   Credit rating   BB BB B BB B 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)  2019 2019/7 2020 2020/7 2021 2021/7 2022 2022/7 2023 2023/7 2024 2024/7 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   -29,596 -27,223 -119,534 -97,978 -40,329 18,451 0.0 0.0   EBITDA   -51,651 -53,190 -157,352 -233,587 -106,660 -43,024 0.0 0.0   EBIT   -51,794 -56,806 -163,050 -243,295 -125,510 -64,836 0.0 0.0   Pre-tax profit (PTP)   -52,234.0 -56,514.0 -164,572.0 -246,745.0 -139,020.0 -75,920.0 0.0 0.0   Net earnings   -40,766.0 -44,121.0 -124,000.0 -190,990.0 -115,891.0 -65,555.0 0.0 0.0   Pre-tax profit without non-rec. items   -52,234 -56,514 -164,572 -246,745 -139,020 -75,920 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/7 2020 2020/7 2021 2021/7 2022 2022/7 2023 2023/7 2024 2024/7 2025e N/A 2026e N/A Tangible assets total   259 203 433 644 1,100 1,175 0.0 0.0   Shareholders equity total   5,275 36,154 -42,846 -233,841 -349,755 -35,415 -100,116 -100,116   Interest-bearing liabilities   36,668 23,537 127,914 318,385 391,374 82,815 100,116 100,116   Balance sheet total (assets)   47,778 66,687 161,647 146,728 125,742 136,199 0.0 0.0   Net Debt   36,414 23,537 127,609 316,158 387,829 82,127 100,116 100,116     See the entire balance sheet 1000.0 Volume  2019 2019/7 2020 2020/7 2021 2021/7 2022 2022/7 2023 2023/7 2024 2024/7 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   -29,596 -27,223 -119,534 -97,978 -40,329 18,451 0.0 0.0   Gross profit growth   25.4% 8.0% -339.1% 18.0% 58.8% 0.0% -100.0% 0.0%   Employees   44 52 56 82 77 61 0 0   Employee growth %   -6.4% 18.2% 7.7% 46.4% -6.1% -20.8% -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)   47,778 66,687 161,647 146,728 125,742 136,199 0 0   Balance sheet change%   86.8% 39.6% 142.4% -9.2% -14.3% 8.3% -100.0% 0.0%   Added value   -51,651.0 -53,190.0 -157,352.0 -233,587.0 -115,802.0 -43,024.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   8,641 9,989 12,289 9,878 -9,081 -10,807 -83,611 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  2019 2019/7 2020 2020/7 2021 2021/7 2022 2022/7 2023 2023/7 2024 2024/7 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 (%)   175.0% 208.7% 136.4% 248.3% 311.2% -351.4% 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 %   -140.6% -93.6% -119.7% -83.0% -27.2% -17.8% 0.0% 0.0%   ROI %   -155.4% -102.9% -173.0% -108.8% -32.1% -22.6% 0.0% 0.0%   ROE %   -1,290.9% -213.0% -125.4% -123.9% -85.1% -50.1% 0.0% 0.0%   1000.0 Solidity  2019 2019/7 2020 2020/7 2021 2021/7 2022 2022/7 2023 2023/7 2024 2024/7 2025e N/A 2026e N/A Equity ratio %   11.0% 54.2% -21.0% -61.4% -73.6% -20.6% -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, %   -70.5% -44.3% -81.1% -135.3% -363.6% -190.9% 0.0% 0.0%   Gearing %   695.1% 65.1% -298.5% -136.2% -111.9% -233.8% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.3% 9.8% 3.1% 1.8% 6.3% 7.8% 0.0% 0.0%   1000.0 Liquidity  2019 2019/7 2020 2020/7 2021 2021/7 2022 2022/7 2023 2023/7 2024 2024/7 2025e N/A 2026e N/A Quick Ratio   0.9 1.3 0.6 0.2 0.1 0.3 0.0 0.0   Current Ratio   0.9 1.3 0.6 0.2 0.1 0.3 0.0 0.0   Cash and cash equivalent   254.0 0.0 305.0 2,227.0 3,545.0 688.0 0.0 0.0   1000.0 Capital use efficiency  2019 2019/7 2020 2020/7 2021 2021/7 2022 2022/7 2023 2023/7 2024 2024/7 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   -4,240.0 10,526.0 -86,846.0 -303,355.0 -407,630.0 -101,803.0 -50,058.0 -50,058.0   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2019 2019/7 2020 2020/7 2021 2021/7 2022 2022/7 2023 2023/7 2024 2024/7 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   -1,174 -1,023 -2,810 -2,849 -1,504 -705 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -1,174 -1,023 -2,810 -2,849 -1,385 -705 0 0   EBIT / employee   -1,177 -1,092 -2,912 -2,967 -1,630 -1,063 0 0   Net earnings / employee   -927 -848 -2,214 -2,329 -1,505 -1,075 0 0