Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MIGATRONIC AUTOMATION 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 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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   0.7% 0.5% 3.5% 4.2% 0.8% 1.2% 8.4% 8.4%   Credit score (0-100)   95 99 53 47 92 80 29 29   Credit rating   AA AAA BBB BBB AA A BB BB   Credit limit (kDKK)   1,927.2 2,369.7 0.0 0.0 1,449.7 467.9 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   23,395 24,051 12,257 14,298 21,287 24,121 0.0 0.0   EBITDA   6,643 5,037 -5,761 -3,520 5,335 4,174 0.0 0.0   EBIT   6,095 4,396 -6,407 -4,083 4,919 3,597 0.0 0.0   Pre-tax profit (PTP)   6,301.0 5,007.0 -6,351.0 -4,111.9 4,941.0 3,595.0 0.0 0.0   Net earnings   4,906.0 3,899.0 -4,959.0 -3,208.9 3,859.0 2,795.0 0.0 0.0   Pre-tax profit without non-rec. items   6,301 5,007 -6,351 -4,112 4,941 3,595 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   3,445 5,244 4,771 4,132 4,016 4,525 0.0 0.0   Shareholders equity total   13,169 17,068 10,109 6,900 10,761 13,556 12,556 12,556   Interest-bearing liabilities   0.0 77.0 31.0 0.0 685 1,253 0.0 0.0   Balance sheet total (assets)   28,152 30,258 25,294 23,246 25,143 45,109 12,556 12,556   Net Debt   -1,431 77.0 31.0 -381 685 288 -12,556 -12,556     See the entire balance sheet 1000.0 Volume  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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   23,395 24,051 12,257 14,298 21,287 24,121 0.0 0.0   Gross profit growth   51.1% 2.8% -49.0% 16.7% 48.9% 13.3% -100.0% 0.0%   Employees   0 33 32 28 26 32 0 0   Employee growth %   0.0% 0.0% -3.0% -12.5% -7.1% 23.1% -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)   28,152 30,258 25,294 23,246 25,143 45,109 12,556 12,556   Balance sheet change%   23.2% 7.5% -16.4% -8.1% 8.2% 79.4% -72.2% 0.0%   Added value   6,643.0 5,037.0 -5,761.0 -3,520.0 5,482.0 4,174.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -1,038 1,158 -1,119 -1,202 -532 -68 -4,525 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 -1.0 -2.0 1.0 2.0 0.0 0.0   1000.0 Profitability  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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 (%)   26.1% 18.3% -52.3% -28.6% 23.1% 14.9% 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 %   24.9% 17.3% -22.7% -16.8% 20.6% 10.4% 0.0% 0.0%   ROI %   52.6% 31.1% -40.6% -42.9% 52.3% 25.2% 0.0% 0.0%   ROE %   45.8% 25.8% -36.5% -37.7% 43.7% 23.0% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   46.8% 53.3% 40.0% 29.7% 46.8% 42.7% 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, %   -21.5% 1.5% -0.5% 10.8% 12.8% 6.9% 0.0% 0.0%   Gearing %   0.0% 0.5% 0.3% 0.0% 6.4% 9.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   8.2% 137.7% 107.4% 290.2% 12.8% 5.9% 0.0% 0.0%   1000.0 Liquidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   1.4 1.8 1.2 0.5 1.4 2.1 0.0 0.0   Current Ratio   1.7 2.2 1.5 1.2 1.5 1.4 0.0 0.0   Cash and cash equivalent   1,431.0 0.0 0.0 381.0 0.0 965.0 0.0 0.0   1000.0 Capital use efficiency  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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   10,144.0 13,596.0 7,268.0 2,985.1 7,468.0 11,076.0 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 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 153 -180 -126 211 130 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 153 -180 -126 205 130 0 0   EBIT / employee   0 133 -200 -146 189 112 0 0   Net earnings / employee   0 118 -155 -115 148 87 0 0