Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MIJO INVEST 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   1.0% 1.3% 1.0% 1.7% 1.0% 1.3% 7.6% 7.6%   Credit score (0-100)   86 79 86 73 86 80 32 32   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   3,019.7 837.3 5,190.2 95.3 5,274.2 1,382.1 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   419 431 225 371 354 924 0.0 0.0   EBITDA   -56.8 -181 -379 -229 -254 325 0.0 0.0   EBIT   -136 -290 -487 -336 -407 195 0.0 0.0   Pre-tax profit (PTP)   11,381.0 14,598.7 13,139.8 -3,701.9 4,850.4 10,366.9 0.0 0.0   Net earnings   9,206.2 11,563.5 10,501.0 -2,573.7 3,858.6 8,436.6 0.0 0.0   Pre-tax profit without non-rec. items   11,381 14,599 13,140 -3,702 4,850 10,367 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   9,222 8,716 8,608 8,502 8,607 7,059 0.0 0.0   Shareholders equity total   64,054 75,617 86,118 83,545 83,403 91,840 79,968 79,968   Interest-bearing liabilities   3,752 4,533 4,667 5,320 6,951 6,915 0.0 0.0   Balance sheet total (assets)   68,114 83,517 92,451 89,280 90,719 100,536 79,968 79,968   Net Debt   -46,649 -62,092 -68,433 -62,189 -63,505 -75,841 -79,968 -79,968     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   419 431 225 371 354 924 0.0 0.0   Gross profit growth   13.5% 3.0% -47.9% 65.0% -4.6% 161.1% -100.0% 0.0%   Employees   1 1 1 1 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)   68,114 83,517 92,451 89,280 90,719 100,536 79,968 79,968   Balance sheet change%   14.5% 22.6% 10.7% -3.4% 1.6% 10.8% -20.5% 0.0%   Added value   -56.8 -181.3 -379.4 -229.1 -300.2 325.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   1,319 -615 -215 -213 -48 -1,677 -7,059 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -4.0 -5.0 -5.0 -5.0 -5.0 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 (%)   -32.4% -67.2% -216.6% -90.5% -114.9% 21.1% 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 %   18.1% 19.4% 15.2% 3.9% 5.8% 11.1% 0.0% 0.0%   ROI %   18.1% 19.8% 15.6% 4.0% 5.8% 11.2% 0.0% 0.0%   ROE %   15.5% 16.6% 13.0% -3.0% 4.6% 9.6% 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 %   94.1% 90.5% 93.2% 93.6% 91.9% 91.4% 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, %   82,140.5% 34,254.9% 18,039.3% 27,143.1% 24,994.8% -23,321.5% 0.0% 0.0%   Gearing %   5.9% 6.0% 5.4% 6.4% 8.3% 7.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.3% 2.0% 5.2% 145.4% 6.1% 3.3% 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   175.6 20.5 47.2 223.8 210.4 41.8 0.0 0.0   Current Ratio   146.3 20.5 47.0 206.9 210.4 41.8 0.0 0.0   Cash and cash equivalent   50,401.1 66,625.7 73,099.9 67,509.4 70,455.7 82,756.1 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   2,316.4 3,486.5 919.7 4,119.5 4,728.8 529.4 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   -57 -181 -379 -229 -300 325 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -57 -181 -379 -229 -254 325 0 0   EBIT / employee   -136 -290 -487 -336 -407 195 0 0   Net earnings / employee   9,206 11,564 10,501 -2,574 3,859 8,437 0 0