MIRI STÅL A/S

 

Quicksearch
from your own companies




Analyst: XBRLDenmark
 
Loading...

Loading...

Loading...

Loading...

 
Loading...

Bankruptcy Risk 
2017
2017/12
2018
2018/12
2019
2019/12
2020
2020/12
2021
2021/12
Bankruptcy risk for industry  1.5% 1.5% 1.5% 1.5% 1.5%  
Bankruptcy risk  2.9% 4.1% 6.3% 7.7% 8.9%  
Credit score (0-100)  60 51 39 31 26  
Credit rating  BBB 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) 
2017
2017/12
2018
2018/12
2019
2019/12
2020
2020/12
2021
2021/12

Net sales  0 0 0 0 0  
Gross profit  770 383 -8.0 -68.0 -101  
EBITDA  -52.0 -251 -565 -453 -514  
EBIT  -119 -318 -581 -453 -514  
Pre-tax profit (PTP)  -109.0 -316.0 -585.0 -462.0 -523.3  
Net earnings  -86.0 -251.0 -585.0 -386.0 -408.2  
Pre-tax profit without non-rec. items  -109 -316 -585 -462 -523  

 
See the entire income statement

Balance sheet (kDKK) 
2017
2017/12
2018
2018/12
2019
2019/12
2020
2020/12
2021
2021/12

Tangible assets total  483 416 400 400 400  
Shareholders equity total  4,251 3,000 2,415 2,028 1,620  
Interest-bearing liabilities  0.0 0.0 0.0 0.0 0.0  
Balance sheet total (assets)  4,557 3,113 2,531 2,135 1,723  

Net Debt  -3,406 -2,446 -2,025 -1,607 -1,070  
 
See the entire balance sheet

Volume 
2017
2017/12
2018
2018/12
2019
2019/12
2020
2020/12
2021
2021/12

Net sales  0 0 0 0 0  
Net sales growth  0.0% 0.0% 0.0% 0.0% 0.0%  
Gross profit  770 383 -8.0 -68.0 -101  
Gross profit growth  -72.5% -50.3% 0.0% -750.0% -48.0%  
Employees  3 3 2 2 2  
Employee growth %  -50.0% 0.0% -33.3% 0.0% 0.0%  
Employee expenses  0.0 0.0 0.0 0.0 0.0  
Balance sheet total (assets)  4,557 3,113 2,531 2,135 1,723  
Balance sheet change%  -16.8% -31.7% -18.7% -15.6% -19.3%  
Added value  -52.0 -251.0 -565.0 -437.0 -513.6  
Added value %  0.0% 0.0% 0.0% 0.0% 0.0%  
Investments  -134 -134 -32 0 0  

Net sales trend  0.0 0.0 0.0 0.0 0.0  
EBIT trend  -1.0 -2.0 -3.0 -4.0 -5.0  

Profitability 
2017
2017/12
2018
2018/12
2019
2019/12
2020
2020/12
2021
2021/12
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 (%)  -15.5% -83.0% 7,262.5% 666.2% 510.2%  
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 %  -2.1% -8.2% -20.6% -19.4% -26.6%  
ROI %  -2.4% -8.6% -21.5% -20.4% -28.2%  
ROE %  -2.0% -6.9% -21.6% -17.4% -22.4%  

Solidity 
2017
2017/12
2018
2018/12
2019
2019/12
2020
2020/12
2021
2021/12
Equity ratio %  93.3% 96.4% 95.4% 95.0% 94.1%  
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, %  6,550.0% 974.5% 358.4% 354.7% 208.3%  
Gearing %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net interest  0 0 0 0 0  
Financing costs %  0.0% 0.0% 0.0% 0.0% 0.0%  

Liquidity 
2017
2017/12
2018
2018/12
2019
2019/12
2020
2020/12
2021
2021/12
Quick Ratio  16.1 22.6 18.0 16.2 12.9  
Current Ratio  16.9 23.9 18.4 16.2 12.9  
Cash and cash equivalent  3,406.0 2,446.0 2,025.0 1,607.0 1,069.8  

Capital use efficiency 
2017
2017/12
2018
2018/12
2019
2019/12
2020
2020/12
2021
2021/12
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  3,833.0 2,584.0 2,015.0 1,628.0 1,220.4  
Net working capital %  0.0% 0.0% 0.0% 0.0% 0.0%  

Employee efficiency 
2017
2017/12
2018
2018/12
2019
2019/12
2020
2020/12
2021
2021/12
Net sales / employee  0 0 0 0 0  
Added value / employee  -17 -84 -283 -219 -257  
Employee expenses / employee  0 0 0 0 0  
EBITDA / employee  -17 -84 -283 -227 -257  
EBIT / employee  -40 -106 -291 -227 -257  
Net earnings / employee  -29 -84 -293 -193 -204