Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MIKKEL VIND 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 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% 0.6% 0.6%   Bankruptcy risk   1.3% 0.9% 1.0% 0.9% 0.9% 1.0% 8.2% 8.2%   Credit score (0-100)   81 91 87 87 88 85 30 30   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   56.2 555.7 489.7 589.6 766.5 596.4 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   394 63.9 -36.5 261 210 330 0.0 0.0   EBITDA   358 15.9 -84.5 226 208 330 0.0 0.0   EBIT   280 -67.3 -108 134 1,662 436 0.0 0.0   Pre-tax profit (PTP)   2,437.9 2,458.1 1,193.7 1,155.1 2,165.9 509.0 0.0 0.0   Net earnings   2,425.9 2,460.0 1,210.2 1,115.9 1,789.5 421.3 0.0 0.0   Pre-tax profit without non-rec. items   2,438 2,458 1,194 1,155 2,166 509 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   1,665 2,551 4,886 4,572 6,955 7,081 0.0 0.0   Shareholders equity total   4,265 6,617 7,993 8,996 10,671 10,975 8,812 8,812   Interest-bearing liabilities   1,439 1,393 3,470 4,134 3,434 3,218 0.0 0.0   Balance sheet total (assets)   5,813 8,092 11,602 13,299 15,000 14,786 8,812 8,812   Net Debt   -16.0 -59.8 3,470 4,134 3,432 3,218 -8,812 -8,812     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   394 63.9 -36.5 261 210 330 0.0 0.0   Gross profit growth   224.2% -83.8% 0.0% 0.0% -19.5% 56.9% -100.0% 0.0%   Employees   1 1 1 1 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% -100.0% 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)   5,813 8,092 11,602 13,299 15,000 14,786 8,812 8,812   Balance sheet change%   17.0% 39.2% 43.4% 14.6% 12.8% -1.4% -40.4% 0.0%   Added value   358.1 15.9 -84.5 203.5 1,731.4 548.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -1,748 803 2,312 -383 2,272 13 -7,081 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 -1.0 -2.0 1.0 2.0 3.0 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 (%)   71.2% -105.3% 295.5% 51.5% 790.7% 132.1% 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 %   46.1% 35.6% 12.6% 10.0% 15.6% 4.4% 0.0% 0.0%   ROI %   47.5% 35.8% 12.7% 10.0% 15.9% 4.5% 0.0% 0.0%   ROE %   77.9% 45.2% 16.6% 13.1% 18.2% 3.9% 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 %   73.4% 81.8% 68.9% 67.6% 71.1% 74.2% 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, %   -4.5% -376.2% -4,106.3% 1,828.1% 1,646.3% 975.4% 0.0% 0.0%   Gearing %   33.7% 21.1% 43.4% 46.0% 32.2% 29.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.2% 1.0% 1.9% 2.3% 1.1% 4.4% 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   18.7 36.9 8.7 2.7 5.2 10.8 0.0 0.0   Current Ratio   20.1 36.9 16.4 4.9 5.2 10.8 0.0 0.0   Cash and cash equivalent   1,454.9 1,452.8 0.0 0.0 1.5 0.0 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   1,901.9 2,730.8 6,020.3 4,781.0 3,925.5 3,991.7 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   358 16 -85 204 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   358 16 -85 226 0 0 0 0   EBIT / employee   280 -67 -108 134 0 0 0 0   Net earnings / employee   2,426 2,460 1,210 1,116 0 0 0 0