CVR number 35048413
Industry 64.2010 Activities of holding companies

MIOS HOLDING ApS

 

Quicksearch
from your own companies
Analyst: XBRLDenmark
Loading...

Loading...

Loading...

Loading...

Loading...

Loading...

Loading...
Bankruptcy Risk 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Bankruptcy risk for industry  0.8% 0.8% 0.8% 0.8% 0.8%  
Bankruptcy risk  12.6% 15.1% 11.2% 11.6% 8.2%  
Credit score (0-100)  19 13 20 20 29  
Credit rating  BB BB BB BB BB  
Credit limit (kDKK)  0.0 0.0 0.0 -0.0 -0.0  
How are these values calculated?
 
View the automatically generated explanation of bankruptcy risk

Income statement (kDKK) 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Net sales  -56 -24 0 -500 0  
Gross profit  -61.0 -29.0 -5.0 -505 -5.0  
EBITDA  -61.0 -29.0 -5.0 -505 -5.0  
EBIT  -61.0 -29.0 -5.0 -505 -5.0  
Pre-tax profit (PTP)  -63.0 -14.0 -12.0 -523.0 -46.3  
Net earnings  -59.0 -14.0 -12.0 -523.0 -46.3  
Pre-tax profit without non-rec. items  -63.0 -14.0 -12.0 -523 -46.3  
 
See the entire income statement

Balance sheet (kDKK) 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Tangible assets total  0.0 0.0 0.0 0.0 0.0  
Shareholders equity total  508 402 276 -361 -407  
Interest-bearing liabilities  191 309 407 528 573  
Balance sheet total (assets)  704 726 701 172 170  
Net Debt  66.0 185 284 376 422  
 
See the entire balance sheet

Volume 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Net sales  -56 -24 0 -500 0  
Net sales growth  -110.3% -57.1% -100.0% 0.0% -100.0%  
Gross profit  -61.0 -29.0 -5.0 -505 -5.0  
Gross profit growth  0.0% 52.5% 82.8% -10,000.0% 99.0%  
Employees  0 0 0      
Employee growth %  0.0% 0.0% 0.0% 0.0% 0.0%  
Employee expenses  0.0 0.0 0.0 0.0 0.0  
Balance sheet total (assets)  704 726 701 172 170  
Balance sheet change%  -10.3% 3.1% -3.4% -75.5% -1.0%  
Added value  -61.0 -29.0 -5.0 -505.0 -5.0  
Added value %  108.9% 120.8% 0.0% 101.0% 0.0%  
Investments  0 0 0 0 0  
Net sales trend  -1.0 -2.0 -3.0 0.0 -1.0  
EBIT trend  -1.0 -2.0 -3.0 -4.0 -5.0  

Profitability 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
EBITDA %  108.9% 120.8% 0.0% 101.0% 0.0%  
EBIT %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT to gross profit (%)  100.0% 100.0% 100.0% 100.0% 100.0%  
Net Earnings %  105.4% 58.3% 0.0% 104.6% 0.0%  
Profit before depreciation and extraordinary items %  105.4% 58.3% 0.0% 104.6% 0.0%  
Pre tax profit less extraordinaries %  112.5% 58.3% 0.0% 104.6% 0.0%  
ROA %  -7.7% -0.8% 2.4% -80.2% -0.9%  
ROI %  -7.7% -0.9% 2.4% -81.8% -0.9%  
ROE %  -10.0% -3.1% -3.5% -233.5% -27.1%  

Solidity 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Equity ratio %  72.2% 55.4% 39.4% -67.7% -70.5%  
Relative indebtedness %  -350.0% -1,350.0% 0.0% -106.6% 0.0%  
Relative net indebtedness %  -126.8% -833.3% 0.0% -76.2% 0.0%  
Net int. bear. debt to EBITDA, %  -108.2% -637.9% -5,680.0% -74.5% -8,448.7%  
Gearing %  37.6% 76.9% 147.5% -146.3% -140.6%  
Net interest  0 0 0 0 0  
Financing costs %  4.0% 3.2% 8.1% 6.0% 7.5%  

Liquidity 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Quick Ratio  3.6 2.2 1.6 0.3 0.3  
Current Ratio  3.6 2.2 1.6 0.3 0.3  
Cash and cash equivalent  125.0 124.0 123.0 152.0 150.2  

Capital use efficiency 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Trade debtors turnover (days)  -0.0 -0.0 0.0 -0.0 0.0  
Trade creditors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Current assets / Net sales %  -1,248.2% -3,025.0% 0.0% -34.4% 0.0%  
Net working capital  503.0 402.0 276.0 -361.0 -407.4  
Net working capital %  -898.2% -1,675.0% 0.0% 72.2% 0.0%  

Employee efficiency 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Net sales / employee  0 0 0 -50,000 0  
Added value / employee  0 0 0 -50,500 -500  
Employee expenses / employee  0 0 0 0 0  
EBITDA / employee  0 0 0 -50,500 -500  
EBIT / employee  0 0 0 -50,500 -500  
Net earnings / employee  0 0 0 -52,300 -4,632