Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MiVat Holding 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 2019/2 2019 2020/2 2020 2021/2 2021 2022/2 2022 2023/2 2023 2024/2 2024e N/A 2025e N/A Bankruptcy risk for industry   0.4% 0.4% 0.4% 0.4% 0.4% 0.4% 0.4% 0.4%   Bankruptcy risk   0.9% 0.8% 0.5% 0.5% 0.5% 0.5% 7.8% 7.8%   Credit score (0-100)   90 93 99 99 98 99 31 31   Credit rating   A AA AA AAA AA AAA BB BB   Credit limit (kDKK)   2,915.3 6,818.9 7,842.6 7,820.1 17,341.4 19,017.3 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/2 2019 2020/2 2020 2021/2 2021 2022/2 2022 2023/2 2023 2024/2 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   -0.2 -18.1 -31.1 -24.5 -36.4 -42.3 0.0 0.0   EBITDA   -0.2 -18.1 -31.1 -24.5 -36.4 -42.3 0.0 0.0   EBIT   -0.2 -18.1 -31.1 -24.5 -36.4 -42.3 0.0 0.0   Pre-tax profit (PTP)   16,208.4 32,771.8 3,096.0 5,023.1 25,399.4 15,191.7 0.0 0.0   Net earnings   16,206.2 32,745.4 3,085.0 4,989.1 25,434.3 15,191.7 0.0 0.0   Pre-tax profit without non-rec. items   16,208 32,772 3,096 5,023 25,399 15,192 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/2 2019 2020/2 2020 2021/2 2021 2022/2 2022 2023/2 2023 2024/2 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   42,992 76,976 78,661 77,249 168,484 189,002 30,951 30,951   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   43,558 77,560 78,905 78,456 168,839 189,757 30,951 30,951   Net Debt   -1,391 -5,771 -2,470 -4,100 -16,059 -7,456 -30,951 -30,951     See the entire balance sheet 1000.0 Volume  2018 2019/2 2019 2020/2 2020 2021/2 2021 2022/2 2022 2023/2 2023 2024/2 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   -0.2 -18.1 -31.1 -24.5 -36.4 -42.3 0.0 0.0   Gross profit growth   98.7% -11,079.0% -72.0% 21.3% -48.7% -16.1% 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)   43,558 77,560 78,905 78,456 168,839 189,757 30,951 30,951   Balance sheet change%   59.0% 78.1% 1.7% -0.6% 115.2% 12.4% -83.7% 0.0%   Added value   -0.2 -18.1 -31.1 -24.5 -36.4 -42.3 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   -3.0 -4.0 -5.0 -5.0 -5.0 -5.0 0.0 0.0   1000.0 Profitability  2018 2019/2 2019 2020/2 2020 2021/2 2021 2022/2 2022 2023/2 2023 2024/2 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 %   45.7% 54.1% 4.2% 6.5% 22.0% 13.3% 0.0% 0.0%   ROI %   46.4% 54.7% 4.2% 6.5% 20.7% 8.5% 0.0% 0.0%   ROE %   46.4% 54.6% 4.0% 6.4% 20.7% 8.5% 0.0% 0.0%   1000.0 Solidity  2018 2019/2 2019 2020/2 2020 2021/2 2021 2022/2 2022 2023/2 2023 2024/2 2024e N/A 2025e N/A Equity ratio %   98.7% 99.2% 99.7% 98.5% 99.8% 99.6% 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, %   858,683.3% 31,865.5% 7,930.9% 16,727.3% 44,064.0% 17,624.5% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2018 2019/2 2019 2020/2 2020 2021/2 2021 2022/2 2022 2023/2 2023 2024/2 2024e N/A 2025e N/A Quick Ratio   31.8 28.8 72.3 15.2 90.3 38.9 0.0 0.0   Current Ratio   31.8 28.8 72.3 15.2 90.3 38.9 0.0 0.0   Cash and cash equivalent   1,391.1 5,770.8 2,469.8 4,100.2 16,058.7 7,456.4 0.0 0.0   1000.0 Capital use efficiency  2018 2019/2 2019 2020/2 2020 2021/2 2021 2022/2 2022 2023/2 2023 2024/2 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   17,455.6 16,261.9 17,362.4 17,163.5 31,722.7 28,628.9 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 2019/2 2019 2020/2 2020 2021/2 2021 2022/2 2022 2023/2 2023 2024/2 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   -0 -18 -31 -25 -36 -42 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -0 -18 -31 -25 -36 -42 0 0   EBIT / employee   -0 -18 -31 -25 -36 -42 0 0   Net earnings / employee   16,206 32,745 3,085 4,989 25,434 15,192 0 0