Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MIXERPULTEN 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% 1.5% 1.5%   Bankruptcy risk   14.4% 5.6% 19.2% 2.4% 7.1% 2.1% 11.1% 11.1%   Credit score (0-100)   16 42 6 62 33 66 22 22   Credit rating   BB BBB B BBB BBB A BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 0.0 0.1 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   191 305 128 680 140 544 0.0 0.0   EBITDA   -137 131 -342 208 -69.8 544 0.0 0.0   EBIT   -144 131 -342 206 -138 544 0.0 0.0   Pre-tax profit (PTP)   -143.7 129.8 -348.4 195.1 -154.9 544.1 0.0 0.0   Net earnings   -113.6 98.0 -270.9 150.1 -126.8 423.6 0.0 0.0   Pre-tax profit without non-rec. items   -144 130 -348 195 -155 544 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   0.0 0.0 0.0 24.8 199 515 0.0 0.0   Shareholders equity total   470 568 297 447 320 744 618 618   Interest-bearing liabilities   0.4 0.2 108 119 153 107 0.0 0.0   Balance sheet total (assets)   567 710 501 843 746 1,422 618 618   Net Debt   -142 -84.1 108 119 75.1 -152 -618 -618     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   191 305 128 680 140 544 0.0 0.0   Gross profit growth   -56.0% 59.6% -58.1% 431.0% -79.5% 289.5% -100.0% 0.0%   Employees   1 1 1 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% -100.0% 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)   567 710 501 843 746 1,422 618 618   Balance sheet change%   -28.1% 25.1% -29.4% 68.2% -11.5% 90.6% -56.6% 0.0%   Added value   -136.6 131.1 -341.6 207.5 -136.9 544.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -14 0 0 24 106 316 -515 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -1.0 1.0 -1.0 1.0 -1.0 1.0 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 (%)   -75.1% 42.9% -266.7% 30.3% -98.9% 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 %   -21.2% 20.5% -56.4% 30.7% -17.4% 50.2% 0.0% 0.0%   ROI %   -27.3% 25.3% -70.3% 42.5% -26.6% 82.2% 0.0% 0.0%   ROE %   -21.6% 18.9% -62.7% 40.4% -33.1% 79.7% 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 %   82.7% 79.9% 59.2% 53.0% 42.9% 52.3% 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, %   104.2% -64.2% -31.5% 57.5% -107.6% -27.8% 0.0% 0.0%   Gearing %   0.1% 0.0% 36.3% 26.7% 47.9% 14.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   54.6% 455.6% 12.7% 9.8% 12.2% 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   5.8 5.0 2.5 2.1 1.3 1.3 0.0 0.0   Current Ratio   5.8 5.0 2.5 2.1 1.3 1.3 0.0 0.0   Cash and cash equivalent   142.8 84.3 0.0 0.0 78.2 258.9 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   469.5 567.6 296.7 422.0 120.5 228.1 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 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   -137 131 -342 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -137 131 -342 0 0 0 0 0   EBIT / employee   -144 131 -342 0 0 0 0 0   Net earnings / employee   -114 98 -271 0 0 0 0 0