MICROPARTNER HOLDING ApS

 

Quicksearch
from your own companies




Analyst: XBRLDenmark
 
Loading...

Loading...

Loading...

Loading...

 
Loading...

Bankruptcy Risk 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Bankruptcy risk for industry  1.5% 1.5% 1.5% 1.5% 1.5%  
Bankruptcy risk  3.3% 1.2% 1.4% 1.0% 10.9%  
Credit score (0-100)  56 82 77 85 21  
Credit rating  BBB A A A BB  
Credit limit (kDKK)  0.0 77.2 26.7 254.4 0.0  

How are these values calculated?
 
View the automatically generated explanation of bankruptcy risk

Income statement (kDKK) 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12

Net sales  0 0 0 0 0  
Gross profit  -113 -0.9 -0.6 -0.9 -716  
EBITDA  -113 -0.9 -0.6 -0.9 -716  
EBIT  -113 -0.9 -0.6 -0.9 -716  
Pre-tax profit (PTP)  407.6 384.3 127.5 2,664.0 6,399.8  
Net earnings  434.3 385.9 127.5 2,664.0 6,399.8  
Pre-tax profit without non-rec. items  408 384 127 2,664 6,400  

 
See the entire income statement

Balance sheet (kDKK) 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12

Tangible assets total  0.0 0.0 0.0 0.0 0.0  
Shareholders equity total  2,288 2,574 2,602 4,966 763  
Interest-bearing liabilities  0.2 0.6 1.1 1.1 0.0  
Balance sheet total (assets)  2,405 2,583 2,638 4,974 1,490  

Net Debt  -1,018 -749 -882 -887 -765  
 
See the entire balance sheet

Volume 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12

Net sales  0 0 0 0 0  
Net sales growth  0.0% 0.0% 0.0% 0.0% 0.0%  
Gross profit  -113 -0.9 -0.6 -0.9 -716  
Gross profit growth  -18,652.4% 99.2% 31.3% -48.4% -78,837.8%  
Employees  0 0 0 0 0  
Employee growth %  0.0% 0.0% 0.0% 0.0% 0.0%  
Employee expenses  0.0 0.0 0.0 0.0 0.0  
Balance sheet total (assets)  2,405 2,583 2,638 4,974 1,490  
Balance sheet change%  -6.4% 7.4% 2.1% 88.6% -70.1%  
Added value  -113.1 -0.9 -0.6 -0.9 -716.0  
Added value %  0.0% 0.0% 0.0% 0.0% 0.0%  
Investments  0 0 0 0 0  

Net sales trend  0.0 0.0 0.0 0.0 0.0  
EBIT trend  -4.0 -5.0 -5.0 -5.0 -5.0  

Profitability 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
EBITDA %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT to gross profit (%)  100.0% 100.0% 100.0% 100.0% 100.0%  
Net Earnings %  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%  
Pre tax profit less extraordinaries %  0.0% 0.0% 0.0% 0.0% 0.0%  
ROA %  16.6% 16.0% 5.3% 70.1% 198.0%  
ROI %  17.0% 16.4% 5.4% 70.5% 223.4%  
ROE %  17.9% 15.9% 4.9% 70.4% 223.4%  

Solidity 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Equity ratio %  95.2% 99.7% 98.6% 99.8% 51.2%  
Relative indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Relative net indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net int. bear. debt to EBITDA, %  900.0% 84,195.7% 144,314.7% 97,829.3% 106.8%  
Gearing %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net interest  0 0 0 0 0  
Financing costs %  5,431.5% 3,685.7% 1,293.1% 457.9% 13.6%  

Liquidity 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Quick Ratio  9.8 164.0 42.1 141.0 2.1  
Current Ratio  9.8 164.0 42.1 141.0 2.1  
Cash and cash equivalent  1,017.9 749.1 882.9 888.4 765.0  

Capital use efficiency 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Trade debtors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Trade creditors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Current assets / Net sales %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net working capital  1,020.3 1,397.2 1,496.7 1,190.6 52.4  
Net working capital %  0.0% 0.0% 0.0% 0.0% 0.0%  

Employee efficiency 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Net sales / employee  0 0 0 0 0  
Added value / employee  0 0 0 0 0  
Employee expenses / employee  0 0 0 0 0  
EBITDA / employee  0 0 0 0 0  
EBIT / employee  0 0 0 0 0  
Net earnings / employee  0 0 0 0 0