Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MIE5 Holding 9 ApS - Group Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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

1.0 Bankruptcy Risk  2018 N/A 2019 N/A 2020 N/A 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% 0.6%   Bankruptcy risk   0.0% 0.0% 0.0% 0.4% 0.3% 0.5% 1.8% 1.9%   Credit score (0-100)   0 0 0 100 100 98 71 70   Credit rating   N/A N/A N/A AAA AAA AA A A   Credit limit (mDKK)   0.0 0.0 0.0 38.0 41.2 39.2 0.1 0.1   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1.0 Income statement (mDKK)  2018 N/A 2019 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 423 405 371 371 371   Gross profit   0.0 0.0 0.0 112 126 111 0.0 0.0   EBITDA   0.0 0.0 0.0 76.1 76.1 52.9 0.0 0.0   EBIT   0.0 0.0 0.0 44.9 44.9 21.5 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 0.0 34.7 32.9 7.1 0.0 0.0   Net earnings   0.0 0.0 0.0 20.9 23.4 -2.1 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 0.0 34.7 32.9 7.1 0.0 0.0     See the entire income statement 1.0 Balance sheet (mDKK)  2018 N/A 2019 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   0.0 0.0 0.0 2.7 2.8 2.0 0.0 0.0   Shareholders equity total   0.0 0.0 0.0 323 347 340 230 230   Interest-bearing liabilities   0.0 0.0 0.0 194 166 126 84.6 84.6   Balance sheet total (assets)   0.0 0.0 0.0 676 646 598 315 315   Net Debt   0.0 0.0 0.0 166 131 72.8 84.6 84.6     See the entire balance sheet 1.0 Volume  2018 N/A 2019 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 423 405 371 371 371   Net sales growth   0.0% 0.0% 0.0% 0.0% -4.2% -8.4% 0.0% 0.0%   Gross profit   0.0 0.0 0.0 112 126 111 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 0.0% 12.4% -11.6% -100.0% 0.0%   Employees   0 0 0 56 77 85 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 37.5% 10.4% -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)   0 0 0 676 646 598 315 315   Balance sheet change%   0.0% 0.0% 0.0% 0.0% -4.3% -7.5% -47.4% 0.0%   Added value   0.0 0.0 0.0 76.1 76.2 52.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 18.0% 18.8% 14.3% 0.0% 0.0%   Investments   0 0 0 332 -54 -55 -2 0   Net sales trend   0.0 0.0 0.0 0.0 -1.0 -2.0 0.0 0.0   EBIT trend   0.0 0.0 0.0 1.0 2.0 3.0 0.0 0.0   1.0 Profitability  2018 N/A 2019 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A EBITDA %   0.0% 0.0% 0.0% 18.0% 18.8% 14.3% 0.0% 0.0%   EBIT %   0.0% 0.0% 0.0% 10.6% 11.1% 5.8% 0.0% 0.0%   EBIT to gross profit (%)   0.0% 0.0% 0.0% 40.0% 35.6% 19.3% 0.0% 0.0%   Net Earnings %   0.0% 0.0% 0.0% 4.9% 5.8% -0.6% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 0.0% 0.0% 12.3% 13.5% 7.9% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 0.0% 0.0% 8.2% 8.1% 1.9% 0.0% 0.0%   ROA %   0.0% 0.0% 0.0% 6.6% 6.8% 3.6% 0.0% 0.0%   ROI %   0.0% 0.0% 0.0% 8.1% 8.2% 4.3% 0.0% 0.0%   ROE %   0.0% 0.0% 0.0% 9.5% 10.2% -0.9% 0.0% 0.0%   1.0 Solidity  2018 N/A 2019 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   0.0% 0.0% 0.0% 48.0% 53.9% 57.1% 73.1% 73.1%   Relative indebtedness %   0.0% 0.0% 0.0% 73.9% 65.2% 60.8% 22.8% 22.8%   Relative net indebtedness %   0.0% 0.0% 0.0% 67.2% 56.4% 46.4% 22.8% 22.8%   Net int. bear. debt to EBITDA, %   0.0% 0.0% 0.0% 217.7% 171.8% 137.7% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 60.1% 48.0% 37.1% 36.8% 36.8%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 10.5% 6.8% 10.5% 0.0% 0.0%   1.0 Liquidity  2018 N/A 2019 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.0 0.0 0.0 0.6 1.0 1.1 0.0 0.0   Current Ratio   0.0 0.0 0.0 1.7 2.2 2.0 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 28.3 35.7 53.3 0.0 0.0   1.0 Capital use efficiency  2018 N/A 2019 N/A 2020 N/A 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 25.1 37.5 29.7 0.0 0.0   Trade creditors turnover (days)   0.0 0.0 0.0 277.9 143.8 115.7 0.0 0.0   Current assets / Net sales %   0.0% 0.0% 0.0% 41.2% 43.1% 42.4% 0.0% 0.0%   Net working capital   0.0 0.0 0.0 73.7 94.1 78.4 -42.3 -42.3   Net working capital %   0.0% 0.0% 0.0% 17.4% 23.2% 21.1% -11.4% -11.4%   1.0 Employee efficiency  2018 N/A 2019 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales / employee   0 0 0 8 5 4 0 0   Added value / employee   0 0 0 1 1 1 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 1 1 1 0 0   EBIT / employee   0 0 0 1 1 0 0 0   Net earnings / employee   0 0 0 0 0 -0 0 0