Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Micro Nordic ApS

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading...   Loading...

1000.0 Bankruptcy Risk  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 2.6%   Bankruptcy risk   6.1% 24.2% 9.1% 5.3% 7.5% 6.1% 22.9% 25.2%   Credit score (0-100)   40 4 28 42 31 38 3 1   Credit rating   BB C B BB BB BB C C   Credit limit (kDKK)   0.0 -0.0 -0.0 0.0 -0.0 0.0 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   2,543 171 1,742 2,118 746 1,051 0.0 0.0   EBITDA   -213 -1,699 497 1,069 88.5 957 0.0 0.0   EBIT   -233 -1,709 482 1,053 52.3 931 0.0 0.0   Pre-tax profit (PTP)   -389.0 -1,852.7 344.6 928.8 -75.1 869.5 0.0 0.0   Net earnings   -330.5 -1,922.3 344.6 928.8 -75.1 674.9 0.0 0.0   Pre-tax profit without non-rec. items   -389 -1,853 345 929 -75.1 870 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Tangible assets total   0.0 0.0 0.0 51.3 30.4 20.0 0.0 0.0   Shareholders equity total   229 -1,693 -1,349 -420 -495 180 33.8 33.8   Interest-bearing liabilities   1,386 1,437 1,228 1,089 1,102 862 0.0 0.0   Balance sheet total (assets)   2,368 659 1,134 1,007 1,224 2,482 33.8 33.8   Net Debt   1,386 1,437 1,228 1,089 986 73.2 -33.8 -33.8     See the entire balance sheet 1000.0 Volume  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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   2,543 171 1,742 2,118 746 1,051 0.0 0.0   Gross profit growth   44.3% -93.3% 916.5% 21.6% -64.8% 41.0% -100.0% 0.0%   Employees   3 3 2 2 1 1 0 0   Employee growth %   0.0% 0.0% -33.3% 0.0% -50.0% 0.0% -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)   2,368 659 1,134 1,007 1,224 2,482 34 34   Balance sheet change%   -23.5% -72.2% 71.9% -11.2% 21.5% 102.8% -98.6% 0.0%   Added value   -212.7 -1,698.8 497.2 1,069.5 68.5 956.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -41 71 -31 20 -72 -52 -47 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -1.0 -2.0 1.0 2.0 3.0 4.0 0.0 0.0   1000.0 Profitability  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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 (%)   -9.2% -997.8% 27.7% 49.7% 7.0% 88.6% 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 %   -8.4% -72.3% 20.0% 54.0% 3.4% 44.4% 0.0% 0.0%   ROI %   -11.9% -110.7% 35.9% 89.9% 4.9% 84.0% 0.0% 0.0%   ROE %   -63.5% -432.9% 38.4% 86.8% -6.7% 96.2% 0.0% 0.0%   1000.0 Solidity  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Equity ratio %   9.7% -72.0% -54.3% -29.4% -28.8% 7.2% 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, %   -651.5% -84.6% 247.0% 101.9% 1,113.9% 7.6% 0.0% 0.0%   Gearing %   605.6% -84.9% -91.0% -259.3% -222.6% 479.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   11.5% 10.4% 10.5% 10.9% 11.8% 6.5% 0.0% 0.0%   1000.0 Liquidity  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Quick Ratio   0.9 0.2 0.4 0.6 0.7 1.1 0.0 0.0   Current Ratio   1.1 0.2 0.4 0.6 0.7 1.2 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 115.9 788.3 0.0 0.0   1000.0 Capital use efficiency  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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   237.1 -1,766.6 -1,406.7 -513.8 -552.8 342.5 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  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   -71 -566 249 535 69 957 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -71 -566 249 535 89 957 0 0   EBIT / employee   -78 -570 241 527 52 931 0 0   Net earnings / employee   -110 -641 172 464 -75 675 0 0