Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MICROCHIP TECHNOLOGY NORDIC ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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

1000.0 Bankruptcy Risk  2018 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 2024e N/A 2025e N/A Bankruptcy risk for industry   2.2% 2.2% 2.2% 2.2% 2.2% 2.2% 2.2% 2.2%   Bankruptcy risk   1.8% 2.5% 1.5% 1.5% 1.4% 1.7% 7.0% 6.9%   Credit score (0-100)   73 63 77 74 77 72 34 35   Credit rating   A BBB A A A A BBB BBB   Credit limit (kDKK)   2.6 0.0 48.5 48.1 157.9 30.4 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   4,566 5,143 5,251 10,419 11,884 10,842 0.0 0.0   EBITDA   1,612 2,784 2,471 5,927 6,250 5,084 0.0 0.0   EBIT   1,585 2,778 2,465 5,924 6,249 5,084 0.0 0.0   Pre-tax profit (PTP)   1,549.6 2,759.9 2,458.0 5,858.8 6,183.0 4,957.7 0.0 0.0   Net earnings   1,244.1 2,203.3 1,908.9 4,602.3 4,948.9 3,854.7 0.0 0.0   Pre-tax profit without non-rec. items   1,550 2,760 2,458 5,859 6,183 4,958 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 2024e N/A 2025e N/A Tangible assets total   6.7 10.8 5.0 1.7 0.0 0.0 0.0 0.0   Shareholders equity total   4,829 6,686 8,481 12,982 17,723 21,455 21,330 21,330   Interest-bearing liabilities   1,291 70.1 90.5 122 134 121 0.0 0.0   Balance sheet total (assets)   7,157 8,019 10,864 16,048 20,270 23,580 21,330 21,330   Net Debt   1,039 -125 -299 -38.1 -330 -669 -21,330 -21,330     See the entire balance sheet 1000.0 Volume  2018 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Net sales growth   -100.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   4,566 5,143 5,251 10,419 11,884 10,842 0.0 0.0   Gross profit growth   -21.4% 12.6% 2.1% 98.4% 14.1% -8.8% -100.0% 0.0%   Employees   4 3 3 4 5 6 0 0   Employee growth %   -20.0% -25.0% 0.0% 33.3% 25.0% 20.0% -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)   7,157 8,019 10,864 16,048 20,270 23,580 21,330 21,330   Balance sheet change%   22.5% 12.0% 35.5% 47.7% 26.3% 16.3% -9.5% 0.0%   Added value   1,612.1 2,784.0 2,470.9 5,927.0 6,251.9 5,084.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -54 -2 -12 -7 -3 0 0 0   Net sales trend   -1.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 5.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2018 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 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 (%)   34.7% 54.0% 46.9% 56.9% 52.6% 46.9% 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 %   25.9% 38.2% 28.1% 44.0% 34.8% 23.3% 0.0% 0.0%   ROI %   30.1% 43.6% 32.8% 52.1% 40.2% 25.9% 0.0% 0.0%   ROE %   30.4% 38.3% 25.2% 42.9% 32.2% 19.7% 0.0% 0.0%   1000.0 Solidity  2018 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 2024e N/A 2025e N/A Equity ratio %   67.5% 83.4% 78.1% 80.9% 87.4% 91.0% 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, %   64.5% -4.5% -12.1% -0.6% -5.3% -13.2% 0.0% 0.0%   Gearing %   26.7% 1.0% 1.1% 0.9% 0.8% 0.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   11.6% 19.9% 244.5% 64.5% 105.9% 121.3% 0.0% 0.0%   1000.0 Liquidity  2018 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 2024e N/A 2025e N/A Quick Ratio   3.3 7.4 6.0 6.1 9.7 15.3 0.0 0.0   Current Ratio   3.3 7.4 6.0 6.1 9.7 15.3 0.0 0.0   Cash and cash equivalent   251.4 195.3 389.0 159.9 464.0 790.6 0.0 0.0   1000.0 Capital use efficiency  2018 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 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   4,962.2 6,916.4 8,950.1 13,298.8 18,035.9 21,860.7 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 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   403 928 824 1,482 1,250 847 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   403 928 824 1,482 1,250 847 0 0   EBIT / employee   396 926 822 1,481 1,250 847 0 0   Net earnings / employee   311 734 636 1,151 990 642 0 0