Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MINERVA IMAGING ApS - Group 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 N/A 2019 N/A 2020 N/A 2021 N/A 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% 1.2% 1.2%   Bankruptcy risk   0.0% 0.0% 0.0% 0.0% 0.5% 0.4% 7.2% 7.2%   Credit score (0-100)   0 0 0 0 99 99 33 33   Credit rating   N/A N/A N/A N/A AAA AAA BBB BBB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 8,503.4 10,836.8 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 N/A 2019 N/A 2020 N/A 2021 N/A 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   0.0 0.0 0.0 0.0 75,072 98,801 0.0 0.0   EBITDA   0.0 0.0 0.0 0.0 29,581 36,965 0.0 0.0   EBIT   0.0 0.0 0.0 0.0 23,113 26,487 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 0.0 0.0 21,188.1 22,097.5 0.0 0.0   Net earnings   0.0 0.0 0.0 0.0 16,398.0 17,179.5 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 0.0 0.0 21,188 22,098 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 N/A 2019 N/A 2020 N/A 2021 N/A 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   0.0 0.0 0.0 0.0 168,356 208,697 0.0 0.0   Shareholders equity total   0.0 0.0 0.0 0.0 59,009 76,188 73,907 73,907   Interest-bearing liabilities   0.0 0.0 0.0 0.0 80,835 90,660 0.0 0.0   Balance sheet total (assets)   0.0 0.0 0.0 0.0 232,257 262,957 73,907 73,907   Net Debt   0.0 0.0 0.0 0.0 77,677 88,290 -73,907 -73,907     See the entire balance sheet 1000.0 Volume  2018 N/A 2019 N/A 2020 N/A 2021 N/A 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   0.0 0.0 0.0 0.0 75,072 98,801 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 0.0% 0.0% 31.6% -100.0% 0.0%   Employees   0 0 0 0 78 95 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 21.8% -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)   0 0 0 0 232,257 262,957 73,907 73,907   Balance sheet change%   0.0% 0.0% 0.0% 0.0% 0.0% 13.2% -71.9% 0.0%   Added value   0.0 0.0 0.0 0.0 23,112.9 36,964.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 0 161,888 29,863 -208,697 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 0.0 0.0 0.0 1.0 2.0 0.0 0.0   1000.0 Profitability  2018 N/A 2019 N/A 2020 N/A 2021 N/A 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 (%)   0.0% 0.0% 0.0% 0.0% 30.8% 26.8% 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 %   0.0% 0.0% 0.0% 0.0% 10.0% 10.7% 0.0% 0.0%   ROI %   0.0% 0.0% 0.0% 0.0% 12.9% 13.6% 0.0% 0.0%   ROE %   0.0% 0.0% 0.0% 0.0% 27.8% 25.4% 0.0% 0.0%   1000.0 Solidity  2018 N/A 2019 N/A 2020 N/A 2021 N/A 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   0.0% 0.0% 0.0% 0.0% 26.9% 33.2% 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, %   0.0% 0.0% 0.0% 0.0% 262.6% 238.9% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 137.0% 119.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 4.8% 5.2% 0.0% 0.0%   1000.0 Liquidity  2018 N/A 2019 N/A 2020 N/A 2021 N/A 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.0 0.0 0.0 0.0 0.5 0.5 0.0 0.0   Current Ratio   0.0 0.0 0.0 0.0 0.5 0.4 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 3,158.2 2,370.1 0.0 0.0   1000.0 Capital use efficiency  2018 N/A 2019 N/A 2020 N/A 2021 N/A 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   0.0 0.0 0.0 0.0 -65,210.1 -86,497.2 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  2018 N/A 2019 N/A 2020 N/A 2021 N/A 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   0 0 0 0 296 389 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 379 389 0 0   EBIT / employee   0 0 0 0 296 279 0 0   Net earnings / employee   0 0 0 0 210 181 0 0