Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

M1 Invest 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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   4.1% 5.6% 2.1% 2.4% 3.7% 1.9% 20.8% 20.8%   Credit score (0-100)   50 42 68 62 51 69 5 5   Credit rating   BBB BBB A BBB BBB A B B   Credit limit (kDKK)   0.0 0.0 0.2 0.0 0.0 0.6 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   -9.7 -245 -12.5 -37.3 -17.6 -16.5 0.0 0.0   EBITDA   -9.7 -245 -12.5 -37.3 -17.6 -16.5 0.0 0.0   EBIT   -9.7 -245 -12.5 -37.3 -17.6 -16.5 0.0 0.0   Pre-tax profit (PTP)   719.2 592.9 978.8 75.7 -549.4 326.1 0.0 0.0   Net earnings   710.9 646.7 962.5 272.1 -371.3 397.2 0.0 0.0   Pre-tax profit without non-rec. items   719 593 979 75.7 -549 326 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   726 1,011 1,173 1,173 942 483 0.0 0.0   Shareholders equity total   869 1,063 1,915 2,074 1,588 1,985 36.5 36.5   Interest-bearing liabilities   1,974 2,127 2,979 3,376 3,173 2,740 0.0 0.0   Balance sheet total (assets)   2,858 3,592 5,469 5,946 5,011 4,932 36.5 36.5   Net Debt   1,445 1,543 1,800 1,781 2,073 415 -36.5 -36.5     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   -9.7 -245 -12.5 -37.3 -17.6 -16.5 0.0 0.0   Gross profit growth   -211.5% -2,413.5% 94.9% -197.4% 52.9% 6.1% 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)   2,858 3,592 5,469 5,946 5,011 4,932 37 37   Balance sheet change%   565.0% 25.7% 52.2% 8.7% -15.7% -1.6% -99.3% 0.0%   Added value   -9.7 -244.7 -12.5 -37.3 -17.6 -16.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   726 285 162 0 -231 -459 -483 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 %   43.8% 18.4% 22.3% 16.5% 4.7% 7.8% 0.0% 0.0%   ROI %   46.2% 19.7% 25.0% 18.2% 5.1% 8.1% 0.0% 0.0%   ROE %   125.3% 67.0% 64.7% 13.6% -20.3% 22.2% 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 %   30.4% 29.6% 35.0% 34.9% 31.7% 40.2% 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, %   -14,847.3% -630.7% -14,356.1% -4,777.0% -11,797.4% -2,515.8% 0.0% 0.0%   Gearing %   227.2% 200.2% 155.6% 162.8% 199.8% 138.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 1.3% 27.3% 24.7% 2.0% 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   0.6 0.4 0.6 0.5 0.5 0.8 0.0 0.0   Current Ratio   0.6 0.4 0.6 0.5 0.5 0.8 0.0 0.0   Cash and cash equivalent   528.5 584.3 1,179.0 1,594.6 1,100.8 2,324.7 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   -960.8 -1,480.2 -2,042.8 -3,351.2 -2,822.1 -2,752.1 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