Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Mini M.I.L 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   0.6% 0.6% 0.6% 0.6% 0.6% 0.6% 0.6% 0.6%   Bankruptcy risk   1.3% 1.1% 1.1% 2.0% 1.1% 1.4% 7.4% 7.4%   Credit score (0-100)   82 85 84 67 85 77 33 33   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   2,917.2 7,126.5 8,529.1 22.3 8,499.4 1,486.2 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   -242 -450 -629 -650 -498 -1,035 0.0 0.0   EBITDA   -242 -450 -629 -650 -498 -1,035 0.0 0.0   EBIT   -242 -450 -629 -650 -498 -1,035 0.0 0.0   Pre-tax profit (PTP)   7,056.0 5,459.9 23,530.3 -15,956.4 8,252.8 36,731.9 0.0 0.0   Net earnings   5,394.4 4,286.9 18,155.8 -16,019.0 7,935.9 33,137.2 0.0 0.0   Pre-tax profit without non-rec. items   7,056 5,460 23,530 -15,956 8,253 36,732 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   191,478 195,765 208,921 187,902 185,838 168,975 168,925 168,925   Interest-bearing liabilities   0.0 4,206 24,951 41,433 54,472 12,191 0.0 0.0   Balance sheet total (assets)   191,920 202,088 239,241 232,415 247,424 187,154 168,925 168,925   Net Debt   -169,505 -156,921 -156,184 -114,495 38,119 -7,438 -168,925 -168,925     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   -242 -450 -629 -650 -498 -1,035 0.0 0.0   Gross profit growth   5.4% -86.3% -39.8% -3.3% 23.4% -108.0% 0.0% 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)   191,920 202,088 239,241 232,415 247,424 187,154 168,925 168,925   Balance sheet change%   2.9% 5.3% 18.4% -2.9% 6.5% -24.4% -9.7% 0.0%   Added value   -241.6 -450.1 -629.4 -650.2 -497.9 -1,035.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -2.0 -3.0 -4.0 -5.0 -5.0 -5.0 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 (%)   100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 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 %   7.1% 4.5% 12.4% 1.9% 9.2% 22.6% 0.0% 0.0%   ROI %   7.2% 4.6% 12.6% 2.0% 9.4% 23.3% 0.0% 0.0%   ROE %   2.9% 2.2% 9.0% -8.1% 4.2% 18.7% 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 %   99.8% 96.9% 87.3% 80.8% 75.1% 90.3% 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, %   70,159.5% 34,863.7% 24,816.5% 17,610.1% -7,656.2% 718.4% 0.0% 0.0%   Gearing %   0.0% 2.1% 11.9% 22.1% 29.3% 7.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   17,056.1% 165.0% 26.7% 61.7% 28.8% 37.4% 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   425.6 30.0 7.0 4.3 0.9 2.9 0.0 0.0   Current Ratio   425.6 30.0 7.0 4.3 0.9 2.9 0.0 0.0   Cash and cash equivalent   169,504.7 161,127.8 181,135.0 155,928.7 16,353.9 19,629.5 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   19,977.7 23,566.3 1,773.6 -7,962.9 -23,232.5 15,818.2 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 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