Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MikroVision 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  2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022e N/A 2023e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.2%   Bankruptcy risk   2.9% 2.5% 2.8% 2.0% 2.6% 9.0% 13.3% 10.9%   Credit score (0-100)   61 65 61 69 61 26 16 21   Credit rating   BBB BBB BBB A BBB BB BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.1 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 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022e N/A 2023e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   1,078 1,147 1,151 1,230 990 26.7 0.0 0.0   EBITDA   627 218 98.7 245 587 -24.4 0.0 0.0   EBIT   619 218 98.7 245 587 -24.4 0.0 0.0   Pre-tax profit (PTP)   595.1 199.1 86.3 231.0 747.1 -89.5 0.0 0.0   Net earnings   462.2 155.3 61.8 174.3 611.0 -71.3 0.0 0.0   Pre-tax profit without non-rec. items   643 199 86.3 231 747 -89.5 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022e N/A 2023e N/A Tangible assets total   2,008 2,008 2,008 2,008 0.0 0.0 0.0 0.0   Shareholders equity total   512 571 637 811 1,312 1,132 1,082 1,082   Interest-bearing liabilities   1,482 1,436 1,320 1,239 105 117 0.0 0.0   Balance sheet total (assets)   2,287 2,286 2,326 2,565 2,279 1,277 1,082 1,082   Net Debt   1,430 1,292 1,286 886 -136 113 -1,082 -1,082     See the entire balance sheet 1000.0 Volume  2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022e N/A 2023e 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   1,078 1,147 1,151 1,230 990 26.7 0.0 0.0   Gross profit growth   0.0% 6.4% 0.4% 6.8% -19.5% -97.3% -100.0% 0.0%   Employees   0 0 0 0 1 1 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% -100.0% 0.0%   Employee expenses   0.0 0.0 0.0 -984.9 0.0 0.0 0.0 0.0   Balance sheet total (assets)   2,287 2,286 2,326 2,565 2,279 1,277 1,082 1,082   Balance sheet change%   0.0% -0.0% 1.8% 10.2% -11.1% -44.0% -15.2% 0.0%   Added value   627.3 217.7 98.7 1,230.0 586.5 -24.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   2,000 0 0 0 -2,008 0 0 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 3.0 4.0 5.0 -1.0 0.0 0.0   1000.0 Profitability  2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022e N/A 2023e 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 (%)   57.4% 19.0% 8.6% 19.9% 59.2% -91.6% 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 %   27.1% 9.5% 4.3% 10.0% 31.3% -5.0% 0.0% 0.0%   ROI %   31.1% 10.9% 5.0% 12.2% 38.9% -5.8% 0.0% 0.0%   ROE %   90.2% 28.7% 10.2% 24.1% 57.6% -5.8% 0.0% 0.0%   1000.0 Solidity  2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022e N/A 2023e N/A Equity ratio %   22.4% 25.0% 27.4% 31.6% 57.5% 88.7% 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, %   228.0% 593.4% 1,303.0% 361.7% -23.2% -461.7% 0.0% 0.0%   Gearing %   289.3% 251.4% 207.1% 152.7% 8.0% 10.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   -3.3% 1.3% 0.9% 1.1% 1.6% 0.4% 0.0% 0.0%   1000.0 Liquidity  2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022e N/A 2023e N/A Quick Ratio   1.2 0.7 0.7 1.0 3.8 8.7 0.0 0.0   Current Ratio   1.2 0.7 0.7 1.0 3.8 8.7 0.0 0.0   Cash and cash equivalent   51.7 144.3 33.5 352.9 240.9 3.8 0.0 0.0   1000.0 Capital use efficiency  2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022e N/A 2023e 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   38.5 -121.9 -141.8 1.6 1,506.9 1,109.6 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  2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022e N/A 2023e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 587 -24 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 587 -24 0 0   EBIT / employee   0 0 0 0 587 -24 0 0   Net earnings / employee   0 0 0 0 611 -71 0 0