Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MIAMAR 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% 0.9% 0.9%   Bankruptcy risk   3.6% 2.7% 2.7% 1.5% 1.2% 1.5% 10.3% 10.1%   Credit score (0-100)   54 61 60 75 81 76 24 24   Credit rating   BBB BBB BBB A A A BB BB   Credit limit (kDKK)   0.0 0.0 0.0 6.0 45.9 11.8 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   101 170 444 246 592 250 0.0 0.0   EBITDA   33.0 102 277 202 540 250 0.0 0.0   EBIT   -3.3 44.7 205 120 459 169 0.0 0.0   Pre-tax profit (PTP)   -32.1 -37.3 141.8 805.6 933.8 439.4 0.0 0.0   Net earnings   -29.7 -35.6 108.2 797.5 848.9 442.5 0.0 0.0   Pre-tax profit without non-rec. items   -32.1 -37.3 142 806 934 439 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   2,724 5,498 5,426 6,634 6,553 6,472 0.0 0.0   Shareholders equity total   154 119 227 985 1,719 1,962 1,836 1,836   Interest-bearing liabilities   1,899 3,529 3,402 4,134 3,985 3,891 0.0 0.0   Balance sheet total (assets)   2,887 6,168 5,984 8,083 8,622 7,222 1,836 1,836   Net Debt   1,863 2,939 3,121 3,458 3,774 3,358 -1,836 -1,836     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   101 170 444 246 592 250 0.0 0.0   Gross profit growth   -58.7% 68.7% 161.6% -44.7% 140.9% -57.7% -100.0% 0.0%   Employees   1 1 2 2 2 1 0 0   Employee growth %   -50.0% 0.0% 100.0% 0.0% 0.0% -50.0% -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)   2,887 6,168 5,984 8,083 8,622 7,222 1,836 1,836   Balance sheet change%   68.5% 113.7% -3.0% 35.1% 6.7% -16.2% -74.6% 0.0%   Added value   33.0 101.6 276.6 201.6 540.1 250.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   1,316 2,717 -144 1,127 -162 -162 -6,472 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 2.0 3.0 4.0 5.0 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 (%)   -3.3% 26.3% 46.1% 49.0% 77.6% 67.5% 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 %   -0.7% 1.0% 3.4% 12.7% 12.4% 8.2% 0.0% 0.0%   ROI %   -1.0% 1.6% 5.7% 20.5% 19.2% 11.2% 0.0% 0.0%   ROE %   -17.5% -26.1% 62.6% 131.6% 62.8% 24.0% 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 %   5.3% 1.9% 3.8% 12.2% 19.9% 27.2% 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, %   5,650.2% 2,894.1% 1,128.6% 1,714.7% 698.9% 1,341.7% 0.0% 0.0%   Gearing %   1,230.0% 2,970.5% 1,498.4% 419.9% 231.8% 198.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.1% 3.0% 1.9% 2.4% 2.6% 5.2% 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   0.2 0.3 0.2 0.3 0.4 0.5 0.0 0.0   Current Ratio   0.2 0.3 0.2 0.3 0.4 0.5 0.0 0.0   Cash and cash equivalent   36.0 589.9 280.8 676.7 210.8 532.7 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   -746.6 -1,992.3 -1,936.2 -2,140.2 -1,877.3 -722.5 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  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   33 102 138 101 270 250 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   33 102 138 101 270 250 0 0   EBIT / employee   -3 45 102 60 229 169 0 0   Net earnings / employee   -30 -36 54 399 424 443 0 0