Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MINTANDTEKNIKER RANDERS 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% 0.5% 0.5%   Bankruptcy risk   3.7% 7.5% 9.4% 9.2% 11.5% 10.7% 14.5% 14.3%   Credit score (0-100)   53 34 26 25 20 22 15 15   Credit rating   BBB BB BB BB BB BB BB BB   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 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   745 645 310 268 44.4 23.1 0.0 0.0   EBITDA   745 -665 -1,333 -1,807 -951 -1,389 0.0 0.0   EBIT   739 -665 -1,333 -1,807 -951 -1,389 0.0 0.0   Pre-tax profit (PTP)   718.7 677.5 285.6 272.0 28.7 23.0 0.0 0.0   Net earnings   560.0 530.1 222.5 211.7 22.3 17.9 0.0 0.0   Pre-tax profit without non-rec. items   719 -632 -1,358 -1,803 -967 -1,389 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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   685 655 347 337 147 143 0.0 0.0   Interest-bearing liabilities   31.8 23.0 11.8 7.5 116 111 0.0 0.0   Balance sheet total (assets)   1,067 887 580 463 360 383 0.0 0.0   Net Debt   -790 -753 -339 -272 -88.7 -76.9 0.0 0.0     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   745 645 310 268 44.4 23.1 0.0 0.0   Gross profit growth   15.1% -13.4% -51.9% -13.5% -83.5% -48.0% -100.0% 0.0%   Employees   3 3 3 3 2 2 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% -33.3% 0.0% -100.0% 0.0%   Employee expenses   -1,601.9 -1,309.8 -1,643.3 -2,074.7 -995.8 -1,412.1 0.0 0.0   Balance sheet total (assets)   1,067 887 580 463 360 383 0 0   Balance sheet change%   13.7% -16.9% -34.6% -20.1% -22.2% 6.4% -100.0% 0.0%   Added value   2,346.5 644.9 310.0 268.2 44.4 23.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -12 0 0 0 0 0 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 -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 (%)   99.2% -103.1% -430.1% -673.6% -2,144.0% -6,020.4% 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 %   73.7% -64.4% -181.8% -344.7% -231.1% -373.5% 0.0% 0.0%   ROI %   106.7% -90.2% -256.9% -511.0% -313.5% -537.2% 0.0% 0.0%   ROE %   84.9% 79.1% 44.4% 61.9% 9.2% 12.3% 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 %   64.2% 73.9% 60.0% 72.7% 40.9% 37.3% 0.0% 0.0%   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, %   -106.1% 113.2% 25.4% 15.0% 9.3% 5.5% 0.0% 0.0%   Gearing %   4.6% 3.5% 3.4% 2.2% 78.5% 77.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   61.1% 12.0% 144.7% 56.5% 25.5% 0.3% 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   2.7 3.7 2.4 3.5 1.6 1.5 0.0 0.0   Current Ratio   2.7 3.7 2.4 3.5 1.6 1.5 0.0 0.0   Cash and cash equivalent   821.8 775.7 350.5 279.3 204.3 188.1 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   353.6 287.8 124.7 104.7 121.5 117.0 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   782 215 103 89 22 12 0 0   Employee expenses / employee   -534 -437 -548 -692 -498 -706 0 0   EBITDA / employee   248 -222 -444 -602 -476 -695 0 0   EBIT / employee   246 -222 -444 -602 -476 -695 0 0   Net earnings / employee   187 177 74 71 11 9 0 0