Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Min Mekaniker ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading... Loading... Loading... Loading...

1000.0 Bankruptcy Risk  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Bankruptcy risk for industry   2.9% 2.9% 2.9% 2.9% 2.9% 2.9% 2.9% 2.9%   Bankruptcy risk   10.1% 6.5% 7.0% 4.7% 4.6% 4.6% 16.4% 16.4%   Credit score (0-100)   25 36 33 45 45 46 11 11   Credit rating   BB BBB BBB BBB BBB BBB 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)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales   1,508 0 0 0 0 0 0 0   Gross profit   224 568 895 1,517 1,946 2,872 0.0 0.0   EBITDA   206 341 91.6 489 1,120 1,449 0.0 0.0   EBIT   148 265 9.6 432 1,034 1,371 0.0 0.0   Pre-tax profit (PTP)   147.6 263.4 4.4 428.8 1,033.8 1,372.8 0.0 0.0   Net earnings   115.1 217.4 3.4 334.3 805.4 1,065.3 0.0 0.0   Pre-tax profit without non-rec. items   148 263 4.4 429 1,034 1,373 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Tangible assets total   145 111 102 234 148 573 0.0 0.0   Shareholders equity total   165 382 275 610 1,415 1,120 70.2 70.2   Interest-bearing liabilities   247 75.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   352 723 547 796 1,925 2,030 70.2 70.2   Net Debt   99.0 -478 -91.7 -414 -1,579 -1,265 -70.2 -70.2     See the entire balance sheet 1000.0 Volume  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales   1,508 0 0 0 0 0 0 0   Net sales growth   0.0% -100.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   224 568 895 1,517 1,946 2,872 0.0 0.0   Gross profit growth   0.0% 153.6% 57.5% 69.5% 28.3% 47.5% -100.0% 0.0%   Employees   0 2 2 3 4 6 0 0   Employee growth %   0.0% 0.0% 0.0% 50.0% 33.3% 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)   352 723 547 796 1,925 2,030 70 70   Balance sheet change%   0.0% 105.3% -24.2% 45.4% 141.8% 5.4% -96.5% 0.0%   Added value   206.1 340.7 91.6 489.0 1,091.5 1,448.8 0.0 0.0   Added value %   13.7% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   87 -110 -92 75 -171 347 -573 0   Net sales trend   0.0 -1.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 3.0 4.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A EBITDA %   13.7% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   9.8% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   65.9% 46.6% 1.1% 28.5% 53.1% 47.7% 0.0% 0.0%   Net Earnings %   7.6% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   11.5% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   9.8% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   41.9% 49.3% 1.5% 64.3% 76.0% 69.4% 0.0% 0.0%   ROI %   51.1% 71.0% 2.6% 97.6% 102.2% 108.2% 0.0% 0.0%   ROE %   69.7% 79.4% 1.0% 75.6% 79.6% 84.0% 0.0% 0.0%   1000.0 Solidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Equity ratio %   46.9% 52.9% 50.3% 76.6% 73.5% 55.2% 100.0% 100.0%   Relative indebtedness %   12.4% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   2.6% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   48.0% -140.3% -100.1% -84.7% -141.0% -87.3% 0.0% 0.0%   Gearing %   149.7% 19.6% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 1.0% 13.7% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Quick Ratio   1.2 2.1 1.6 5.4 6.1 2.3 0.0 0.0   Current Ratio   1.2 2.1 1.6 5.4 6.1 2.3 0.0 0.0   Cash and cash equivalent   148.3 552.9 91.7 414.0 1,579.2 1,264.9 0.0 0.0   1000.0 Capital use efficiency  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Trade debtors turnover (days)   9.4 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 %   12.4% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   32.8 313.7 154.1 442.5 1,470.9 820.5 0.0 0.0   Net working capital %   2.2% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 170 46 163 273 241 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 170 46 163 280 241 0 0   EBIT / employee   0 132 5 144 259 229 0 0   Net earnings / employee   0 109 2 111 201 178 0 0