Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Miralix Holding 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  2018 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 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   1.8% 1.7% 2.0% 1.6% 1.9% 3.8% 8.4% 8.4%   Credit score (0-100)   73 74 68 73 70 50 29 29   Credit rating   A A A A A BBB BB BB   Credit limit (kDKK)   5.8 10.4 1.3 20.0 6.5 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 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   -29.8 -26.3 -24.8 -25.3 -37.3 -3,857 0.0 0.0   EBITDA   -29.8 -26.3 -24.8 -25.3 -37.3 -3,857 0.0 0.0   EBIT   -29.8 -26.3 -24.8 -25.3 -37.3 -3,857 0.0 0.0   Pre-tax profit (PTP)   1,357.3 3,072.0 222.3 4,934.0 4,511.2 -3,057.1 0.0 0.0   Net earnings   1,460.4 3,182.2 344.1 4,998.8 4,597.4 -2,877.8 0.0 0.0   Pre-tax profit without non-rec. items   1,357 3,072 222 4,934 4,511 -3,057 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 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   11,345 13,528 13,872 13,871 18,468 19,090 17,590 17,590   Interest-bearing liabilities   14,878 12,096 17,413 16,843 12,613 12,887 0.0 0.0   Balance sheet total (assets)   31,607 30,899 31,891 31,785 31,100 31,996 17,590 17,590   Net Debt   14,665 12,064 17,413 16,843 12,613 12,887 -17,590 -17,590     See the entire balance sheet 1000.0 Volume  2018 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 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   -29.8 -26.3 -24.8 -25.3 -37.3 -3,857 0.0 0.0   Gross profit growth   -47.3% 11.7% 6.0% -2.2% -47.3% -10,250.0% 0.0% 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)   31,607 30,899 31,891 31,785 31,100 31,996 17,590 17,590   Balance sheet change%   2.2% -2.2% 3.2% -0.3% -2.2% 2.9% -45.0% 0.0%   Added value   -29.8 -26.3 -24.8 -25.3 -37.3 -3,857.4 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 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 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 %   5.8% 11.3% 2.4% 16.4% 15.5% -7.2% 0.0% 0.0%   ROI %   5.8% 11.5% 2.4% 16.9% 15.8% -7.2% 0.0% 0.0%   ROE %   13.5% 25.6% 2.5% 36.0% 28.4% -15.3% 0.0% 0.0%   1000.0 Solidity  2018 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 2024e N/A 2025e N/A Equity ratio %   35.9% 43.8% 43.5% 43.6% 59.4% 59.7% 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, %   -49,166.6% -45,803.9% -70,309.9% -66,572.3% -33,842.8% -334.1% 0.0% 0.0%   Gearing %   131.1% 89.4% 125.5% 121.4% 68.3% 67.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.0% 3.5% 3.6% 1.7% 2.5% 6.2% 0.0% 0.0%   1000.0 Liquidity  2018 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 2024e N/A 2025e N/A Quick Ratio   0.3 0.2 0.3 0.2 0.1 0.2 0.0 0.0   Current Ratio   0.3 0.2 0.3 0.2 0.1 0.2 0.0 0.0   Cash and cash equivalent   213.3 31.8 0.0 0.0 0.0 0.0 0.0 0.0   1000.0 Capital use efficiency  2018 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 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   -3,528.4 -2,121.1 -4,499.8 -7,503.2 -5,905.8 -8,283.6 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 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   -30 -26 -25 -25 -37 -3,857 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -30 -26 -25 -25 -37 -3,857 0 0   EBIT / employee   -30 -26 -25 -25 -37 -3,857 0 0   Net earnings / employee   1,460 3,182 344 4,999 4,597 -2,878 0 0