Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Mindfullife Institute 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% 1.3%   Bankruptcy risk   4.9% 24.1% 5.8% 7.3% 13.2% 24.1% 20.4% 16.0%   Credit score (0-100)   46 4 40 32 17 2 5 12   Credit rating   BBB B BBB BBB BB B B BB   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)  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   811 107 355 147 6.5 -157 0.0 0.0   EBITDA   359 -337 271 78.4 -53.0 -243 0.0 0.0   EBIT   299 -397 211 78.4 -53.0 -243 0.0 0.0   Pre-tax profit (PTP)   297.7 -397.8 209.5 77.0 -54.5 -251.4 0.0 0.0   Net earnings   218.4 -336.8 163.3 59.4 -42.9 -196.8 0.0 0.0   Pre-tax profit without non-rec. items   298 -398 209 77.0 -54.5 -251 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 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   393 -93.4 69.9 129 86.4 -110 -160 -160   Interest-bearing liabilities   0.0 0.1 243 288 10.1 0.0 160 160   Balance sheet total (assets)   1,060 550 434 614 483 377 0.0 0.0   Net Debt   -684 -367 -116 -270 -355 -228 160 160     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   811 107 355 147 6.5 -157 0.0 0.0   Gross profit growth   44.8% -86.9% 233.0% -58.5% -95.6% 0.0% 0.0% 0.0%   Employees   1 1 1 1 1 1 0 0   Employee growth %   -50.0% 0.0% 0.0% 0.0% 0.0% 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)   1,060 550 434 614 483 377 0 0   Balance sheet change%   16.1% -48.1% -21.0% 41.3% -21.3% -21.9% -100.0% 0.0%   Added value   359.4 -336.9 270.8 78.4 -53.0 -242.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -120 -120 -120 0 0 0 0 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 2.0 -1.0 -2.0 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 (%)   36.9% -372.6% 59.4% 53.2% -820.7% 154.8% 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 %   30.4% -46.6% 39.0% 15.0% -9.7% -50.0% 0.0% 0.0%   ROI %   105.4% -197.4% 130.7% 21.5% -20.6% -502.8% 0.0% 0.0%   ROE %   76.8% -71.4% 52.7% 59.6% -39.8% -84.9% 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 %   37.1% -22.6% 18.8% 27.5% 17.9% -22.6% -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, %   -190.2% 108.9% -42.8% -344.9% 671.0% 94.0% 0.0% 0.0%   Gearing %   0.0% -0.1% 347.5% 223.1% 11.7% 0.0% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 1,829.6% 0.5% 0.5% 1.0% 174.9% 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   1.4 1.2 1.5 1.9 1.2 0.8 0.0 0.0   Current Ratio   1.4 0.8 1.2 1.3 1.2 0.8 0.0 0.0   Cash and cash equivalent   683.7 367.0 358.9 558.8 365.4 228.2 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   272.0 -146.1 79.9 139.3 86.4 -110.4 -80.2 -80.2   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   359 -337 271 78 -53 -243 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   359 -337 271 78 -53 -243 0 0   EBIT / employee   299 -397 211 78 -53 -243 0 0   Net earnings / employee   218 -337 163 59 -43 -197 0 0