CVR number 32675476
Industry 46.4910 Wholesale of other household goods

MIIEGO A/S

 

Quicksearch
from your own companies
Analyst: XBRLDenmark
 
Loading...

Loading...

Loading...

Loading...

 
Loading...
Bankruptcy Risk 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Bankruptcy risk for industry  2.4% 2.4% 2.4% 2.4% 2.4%  
Bankruptcy risk  12.3% 3.4% 6.3% 15.2% 10.0%  
Credit score (0-100)  20 54 36 12 23  
Credit rating  BB BBB BBB BB BB  
Credit limit (kDKK)  0.0 0.0 0.0 0.0 0.0  
How are these values calculated?
 
View the automatically generated explanation of bankruptcy risk

Income statement (kDKK) 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Net sales  0 0 0 0 0  
Gross profit  477 3,490 2,859 464 2,217  
EBITDA  -700 1,967 489 -1,541 356  
EBIT  -700 1,967 489 -1,541 356  
Pre-tax profit (PTP)  -768.8 1,773.4 306.1 -1,854.6 66.2  
Net earnings  -611.8 1,375.1 235.9 -1,450.3 54.3  
Pre-tax profit without non-rec. items  -769 1,773 306 -1,855 66.2  
 
See the entire income statement

Balance sheet (kDKK) 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Tangible assets total  0.0 0.0 0.0 0.0 0.0  
Shareholders equity total  1,415 2,790 3,026 1,576 1,630  
Interest-bearing liabilities  2,213 2,155 3,430 3,591 2,407  
Balance sheet total (assets)  4,283 7,988 10,105 7,880 6,943  
Net Debt  21.8 1,895 3,328 3,497 1,507  
 
See the entire balance sheet

Volume 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Net sales  0 0 0 0 0  
Net sales growth  0.0% 0.0% 0.0% 0.0% 0.0%  
Gross profit  477 3,490 2,859 464 2,217  
Gross profit growth  -71.3% 631.3% -18.1% -83.8% 377.8%  
Employees  2 2 4 4 3  
Employee growth %  -33.3% 0.0% 100.0% 0.0% -25.0%  
Employee expenses  0.0 0.0 0.0 0.0 0.0  
Balance sheet total (assets)  4,283 7,988 10,105 7,880 6,943  
Balance sheet change%  30.5% 86.5% 26.5% -22.0% -11.9%  
Added value  -699.7 1,967.2 489.0 -1,540.7 356.3  
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  -1.0 1.0 2.0 -1.0 1.0  

Profitability 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
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 (%)  -146.6% 56.4% 17.1% -332.0% 16.1%  
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 %  -18.5% 32.2% 6.0% -16.8% 5.0%  
ROI %  -24.7% 46.0% 9.5% -25.9% 8.1%  
ROE %  -44.8% 65.4% 8.1% -63.0% 3.4%  

Solidity 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Equity ratio %  68.1% 53.7% 44.8% 39.0% 45.1%  
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, %  -3.1% 96.3% 680.4% -227.0% 422.8%  
Gearing %  156.4% 77.2% 113.3% 227.9% 147.7%  
Net interest  0 0 0 0 0  
Financing costs %  4.7% 9.2% 8.4% 9.9% 10.3%  

Liquidity 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Quick Ratio  2.0 0.4 0.3 0.2 0.5  
Current Ratio  3.1 2.2 1.8 1.6 1.8  
Cash and cash equivalent  2,191.2 260.5 102.2 93.9 900.6  

Capital use efficiency 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
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  2,918.0 4,297.1 4,525.9 3,075.6 3,129.9  
Net working capital %  0.0% 0.0% 0.0% 0.0% 0.0%  

Employee efficiency 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Net sales / employee  0 0 0 0 0  
Added value / employee  -350 984 122 -385 119  
Employee expenses / employee  0 0 0 0 0  
EBITDA / employee  -350 984 122 -385 119  
EBIT / employee  -350 984 122 -385 119  
Net earnings / employee  -306 688 59 -363 18