Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MIRACLE Q-INSPECT A/S 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   48.4% 26.2% 30.5% 38.8% 31.0% 24.8% 19.8% 19.8%   Credit score (0-100)   0 3 1 0 1 2 6 6   Credit rating   C B C C C B B B   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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   583 1,370 763 894 1,478 2,585 0.0 0.0   EBITDA   -241 327 -158 -429 10.1 758 0.0 0.0   EBIT   -306 162 -428 -763 -394 153 0.0 0.0   Pre-tax profit (PTP)   -308.3 156.7 -432.2 -593.0 -430.1 148.7 0.0 0.0   Net earnings   -782.6 156.7 -426.1 -647.0 -453.5 80.4 0.0 0.0   Pre-tax profit without non-rec. items   -308 157 -432 -593 -430 149 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   -662 -477 -903 -1,550 -2,004 -1,923 -3,032 -3,032   Interest-bearing liabilities   140 120 140 182 140 140 3,032 3,032   Balance sheet total (assets)   510 620 1,017 847 768 1,189 0.0 0.0   Net Debt   116 -43.5 -424 -27.9 20.6 42.3 3,032 3,032     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   583 1,370 763 894 1,478 2,585 0.0 0.0   Gross profit growth   36.4% 135.1% -44.3% 17.2% 65.3% 74.9% -100.0% 0.0%   Employees   2 3 3 3 3 3 0 0   Employee growth %   0.0% 50.0% 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)   510 620 1,017 847 768 1,189 0 0   Balance sheet change%   -35.2% 21.6% 64.2% -16.8% -9.3% 54.9% -100.0% 0.0%   Added value   -240.5 327.3 -158.3 -428.7 -59.9 757.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   65 -30 -226 -280 -298 -294 -780 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -2.0 1.0 -1.0 -2.0 -3.0 1.0 0.0 0.0   1000.0 Profitability  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 (%)   -52.4% 11.8% -56.1% -85.3% -26.6% 5.9% 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 %   -29.0% 14.3% -28.4% -27.2% -15.2% 5.4% 0.0% 0.0%   ROI %   -179.7% 79.0% -148.2% -164.6% -98.9% 37.4% 0.0% 0.0%   ROE %   -120.8% 27.8% -52.1% -69.4% -56.2% 8.2% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   -56.5% -49.5% -60.3% -85.8% -109.3% -101.9% -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, %   -48.3% -13.3% 267.7% 6.5% 202.8% 5.6% 0.0% 0.0%   Gearing %   -21.1% -25.2% -15.5% -11.7% -7.0% -7.3% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.6% 4.3% 3.3% 3.4% 22.6% 6.9% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   0.3 0.4 0.5 0.3 0.2 0.3 0.0 0.0   Current Ratio   0.3 0.4 0.4 0.2 0.1 0.1 0.0 0.0   Cash and cash equivalent   23.9 163.5 563.8 209.9 119.4 97.7 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   -792.4 -591.2 -1,045.9 -1,688.0 -2,224.3 -2,386.3 -1,515.9 -1,515.9   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   -120 109 -53 -143 -20 253 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -120 109 -53 -143 3 253 0 0   EBIT / employee   -153 54 -143 -254 -131 51 0 0   Net earnings / employee   -391 52 -142 -216 -151 27 0 0