Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BF MINKAVL 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  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.1% 1.1%   Bankruptcy risk   4.3% 4.3% 4.2% 4.5% 3.3% 22.3% 7.9% 7.9%   Credit score (0-100)   50 50 50 48 55 3 30 30   Credit rating   BBB BBB BBB BBB BBB B 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)  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Net sales   3,840 4,338 2,503 2,886 1,687 1,481 1,481 1,481   Gross profit   647 373 327 184 -989 301 0.0 0.0   EBITDA   -1,584 -1,412 -1,293 -1,247 1,212 301 0.0 0.0   EBIT   -1,841 -1,419 -1,375 -1,312 -64.3 301 0.0 0.0   Pre-tax profit (PTP)   -1,739.4 -1,389.8 -1,382.2 -1,322.5 -148.7 -988.5 0.0 0.0   Net earnings   -1,390.2 -1,095.0 -1,089.0 -1,042.5 -829.5 -804.7 0.0 0.0   Pre-tax profit without non-rec. items   -1,739 -1,390 -1,382 -1,323 -149 -988 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Tangible assets total   2,694 2,412 2,330 2,324 0.0 0.0 0.0 0.0   Shareholders equity total   12,294 8,699 7,610 6,567 5,738 4,933 4,733 4,733   Interest-bearing liabilities   1,083 966 848 1,377 667 687 0.0 0.0   Balance sheet total (assets)   14,106 10,609 8,808 8,221 7,002 5,933 4,733 4,733   Net Debt   -638 -1,468 321 889 -4,078 -5,245 -4,733 -4,733     See the entire balance sheet 1000.0 Volume  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Net sales   3,840 4,338 2,503 2,886 1,687 1,481 1,481 1,481   Net sales growth   0.0% 13.0% -42.3% 15.3% -41.6% -12.2% 0.0% 0.0%   Gross profit   647 373 327 184 -989 301 0.0 0.0   Gross profit growth   0.0% -42.4% -12.2% -43.7% 0.0% 0.0% -100.0% 0.0%   Employees   3 3 3 3 1 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% -66.7% -100.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   14,106 10,609 8,808 8,221 7,002 5,933 4,733 4,733   Balance sheet change%   0.0% -24.8% -17.0% -6.7% -14.8% -15.3% -20.2% 0.0%   Added value   -1,584.0 -1,412.4 -1,293.2 -1,246.6 1.4 301.1 0.0 0.0   Added value %   -41.3% -32.6% -51.7% -43.2%   20.3% 0.0% 0.0%   Investments   2,436 -288 -163 -72 -3,600 0 0 0   Net sales trend   0.0 1.0 -1.0 1.0 -1.0 -2.0 0.0 0.0   EBIT trend   -1.0 -2.0 -3.0 -4.0 -5.0 1.0 0.0 0.0   1000.0 Profitability  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A EBITDA %   -41.3% -32.6% -51.7% -43.2% 71.9% 20.3% 0.0% 0.0%   EBIT %   -47.9% -32.7% -54.9% -45.5% -3.8% 20.3% 0.0% 0.0%   EBIT to gross profit (%)   -284.4% -380.4% -420.1% -711.9% 6.5% 100.0% 0.0% 0.0%   Net Earnings %   -36.2% -25.2% -43.5% -36.1% -49.2% -54.3% 0.0% 0.0%   Profit before depreciation and extraordinary items %   -29.5% -25.1% -40.2% -33.8% 26.5% -54.3% 0.0% 0.0%   Pre tax profit less extraordinaries %   -45.3% -32.0% -55.2% -45.8% -8.8% -66.8% 0.0% 0.0%   ROA %   -12.2% -11.0% -14.0% -15.3% -0.8% 23.9% 0.0% 0.0%   ROI %   -12.5% -11.6% -14.9% -15.9% -0.9% -15.1% 0.0% 0.0%   ROE %   -11.3% -10.4% -13.4% -14.7% -13.5% -15.1% 0.0% 0.0%   1000.0 Solidity  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Equity ratio %   87.2% 82.0% 86.4% 79.9% 81.9% 83.2% 100.0% 100.0%   Relative indebtedness %   37.5% 42.3% 47.9% 57.3% 64.1% 67.5% 0.0% 0.0%   Relative net indebtedness %   -7.3% -13.8% 26.8% 40.4% -217.3% -333.1% -319.6% -319.6%   Net int. bear. debt to EBITDA, %   40.3% 104.0% -24.8% -71.3% -336.4% -1,742.2% 0.0% 0.0%   Gearing %   8.8% 11.1% 11.1% 21.0% 11.6% 13.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.7% 2.4% 2.7% 1.7% 8.3% 9.5% 0.0% 0.0%   1000.0 Liquidity  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Quick Ratio   13.8 3.8 3.2 1.1 4.4 5.9 0.0 0.0   Current Ratio   21.3 6.9 11.0 4.5 5.3 5.9 0.0 0.0   Cash and cash equivalent   1,720.7 2,434.7 527.4 487.6 4,745.4 5,932.7 0.0 0.0   1000.0 Capital use efficiency  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Trade debtors turnover (days)   184.5 79.7 7.5 6.6 0.0 0.0 0.0 0.0   Trade creditors turnover (days)   7.5 100.6 68.5 73.7 0.0 0.0 0.0 0.0   Current assets / Net sales %   263.5% 156.1% 206.2% 161.7% 341.9% 400.6% 319.6% 319.6%   Net working capital   9,642.4 5,785.3 4,693.4 3,621.5 4,686.1 4,933.1 0.0 0.0   Net working capital %   251.1% 133.4% 187.5% 125.5% 277.9% 333.1% 0.0% 0.0%   1000.0 Employee efficiency  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Net sales / employee   1,280 1,446 834 962 1,687 0 0 0   Added value / employee   -528 -471 -431 -416 1 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -528 -471 -431 -416 1,212 0 0 0   EBIT / employee   -614 -473 -458 -437 -64 0 0 0   Net earnings / employee   -463 -365 -363 -348 -829 0 0 0