Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

DANISH MYO TECHNOLOGY 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% 2.2%   Bankruptcy risk   0.5% 1.6% 0.7% 0.9% 0.8% 0.8% 5.8% 4.2%   Credit score (0-100)   99 76 95 89 92 90 40 48   Credit rating   AAA A AA A AA AA BBB BBB   Credit limit (kDKK)   1,630.4 12.8 862.8 1,169.6 1,063.5 1,112.3 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   14,365 10,249 12,335 12,906 10,774 10,638 0.0 0.0   EBITDA   5,285 1,422 3,964 5,135 2,961 3,509 0.0 0.0   EBIT   3,771 436 351 4,721 2,520 3,126 0.0 0.0   Pre-tax profit (PTP)   3,364.9 58.0 175.1 5,527.1 1,201.9 3,076.6 0.0 0.0   Net earnings   2,509.3 49.1 235.3 4,469.6 693.7 2,355.0 0.0 0.0   Pre-tax profit without non-rec. items   3,365 58.0 175 5,527 1,202 3,077 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   312 554 363 251 401 551 0.0 0.0   Shareholders equity total   10,063 5,127 5,404 9,950 8,937 10,081 7,889 7,889   Interest-bearing liabilities   0.0 1,144 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   14,108 13,794 8,879 12,070 11,411 12,883 7,889 7,889   Net Debt   -3,841 913 -2,251 -1,429 -133 -24.3 -7,811 -7,811     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   14,365 10,249 12,335 12,906 10,774 10,638 0.0 0.0   Gross profit growth   22.4% -28.7% 20.4% 4.6% -16.5% -1.3% -100.0% 0.0%   Employees   17 17 14 14 13 12 0 0   Employee growth %   -10.5% 0.0% -17.6% 0.0% -7.1% -7.7% -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)   14,108 13,794 8,879 12,070 11,411 12,883 7,889 7,889   Balance sheet change%   14.7% -2.2% -35.6% 35.9% -5.5% 12.9% -38.8% 0.0%   Added value   5,285.0 1,421.9 3,964.0 5,134.7 2,933.9 3,509.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -2,392 -768 -4,955 -742 -492 -406 -666 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 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 (%)   26.2% 4.2% 2.8% 36.6% 23.4% 29.4% 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 %   28.2% 4.1% 5.1% 52.9% 12.4% 25.9% 0.0% 0.0%   ROI %   36.6% 6.4% 8.6% 67.3% 15.2% 32.8% 0.0% 0.0%   ROE %   27.5% 0.6% 4.5% 58.2% 7.3% 24.8% 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 %   71.3% 37.2% 63.9% 82.4% 78.3% 78.2% 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, %   -72.7% 64.2% -56.8% -27.8% -4.5% -0.7% 0.0% 0.0%   Gearing %   0.0% 22.3% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   81.0% 89.3% 70.8% 0.0% 0.0% 0.0% 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   2.0 0.7 2.3 4.2 3.2 3.5 0.0 0.0   Current Ratio   3.1 1.3 2.5 4.9 4.2 4.2 0.0 0.0   Cash and cash equivalent   3,841.3 230.9 2,251.0 1,428.6 132.5 24.3 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   7,241.9 2,408.8 3,931.0 7,512.7 7,504.6 8,767.0 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   311 84 283 367 226 292 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   311 84 283 367 228 292 0 0   EBIT / employee   222 26 25 337 194 261 0 0   Net earnings / employee   148 3 17 319 53 196 0 0