Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Mina Slagter 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% 5.8% 5.8%   Bankruptcy risk   10.1% 7.3% 9.4% 6.2% 7.5% 12.0% 17.9% 17.9%   Credit score (0-100)   26 34 26 37 32 19 8 8   Credit rating   BB BBB BB BBB BB BB 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 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   411 630 583 610 538 725 0.0 0.0   EBITDA   34.9 217 17.3 44.1 -136 -23.6 0.0 0.0   EBIT   4.8 187 -7.2 18.0 -147 -83.8 0.0 0.0   Pre-tax profit (PTP)   1.7 186.0 -10.7 15.5 -154.2 -88.9 0.0 0.0   Net earnings   1.4 144.9 -11.4 12.9 -120.6 -69.6 0.0 0.0   Pre-tax profit without non-rec. items   1.7 186 -10.7 15.5 -154 -88.9 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   121 90.4 97.9 96.8 143 82.9 0.0 0.0   Shareholders equity total   51.4 196 185 198 77.2 7.7 -42.3 -42.3   Interest-bearing liabilities   176 0.0 10.5 17.2 110 118 42.3 42.3   Balance sheet total (assets)   337 329 492 578 455 606 0.0 0.0   Net Debt   129 -115 -126 -143 74.4 60.3 42.3 42.3     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   411 630 583 610 538 725 0.0 0.0   Gross profit growth   0.0% 53.3% -7.3% 4.5% -11.8% 34.9% -100.0% 0.0%   Employees   2 2 2 2 2 3 0 0   Employee growth %   0.0% 0.0% 0.0% 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)   337 329 492 578 455 606 0 0   Balance sheet change%   0.0% -2.4% 49.5% 17.3% -21.3% 33.3% -100.0% 0.0%   Added value   34.9 216.9 17.3 44.1 -121.4 -23.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   90 -60 -17 -27 35 -121 -83 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 -1.0 1.0 -1.0 -2.0 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 (%)   1.2% 29.7% -1.2% 3.0% -27.4% -11.6% 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 %   1.4% 56.0% -1.8% 3.4% -28.6% -15.8% 0.0% 0.0%   ROI %   2.1% 87.9% -3.7% 8.7% -72.9% -53.6% 0.0% 0.0%   ROE %   2.6% 117.0% -6.0% 6.7% -87.7% -163.9% 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 %   15.2% 59.6% 37.6% 34.3% 17.0% 1.3% -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, %   370.6% -52.9% -731.4% -323.9% -54.6% -256.0% 0.0% 0.0%   Gearing %   342.3% 0.0% 5.7% 8.7% 141.9% 1,541.9% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.5% 0.9% 66.8% 18.0% 10.7% 4.4% 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   0.4 1.3 1.0 1.0 0.6 0.6 0.0 0.0   Current Ratio   0.7 1.7 1.2 1.2 0.7 0.8 0.0 0.0   Cash and cash equivalent   46.4 114.7 136.9 159.9 35.2 57.8 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   -80.4 95.5 75.3 89.8 -95.2 -106.8 -21.2 -21.2   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   17 108 9 22 -61 -8 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   17 108 9 22 -68 -8 0 0   EBIT / employee   2 93 -4 9 -74 -28 0 0   Net earnings / employee   1 72 -6 6 -60 -23 0 0