Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MICOS 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  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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   2.2% 2.9% 1.4% 1.2% 1.6% 1.9% 8.4% 8.4%   Credit score (0-100)   67 58 77 82 74 70 29 29   Credit rating   BBB BBB A A A A BB BB   Credit limit (kDKK)   0.3 0.0 106.8 454.8 44.4 4.0 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   0 0 0 0 0 0 0 0   Gross profit   -180 -342 -140 -92.8 -115 -154 0.0 0.0   EBITDA   -431 -584 -208 -92.8 -115 -154 0.0 0.0   EBIT   -515 -584 -208 -92.8 -115 -154 0.0 0.0   Pre-tax profit (PTP)   -139.2 -110.2 693.5 1,521.9 414.1 -540.9 0.0 0.0   Net earnings   143.4 -108.2 660.1 1,230.5 339.9 -413.1 0.0 0.0   Pre-tax profit without non-rec. items   -139 -110 693 1,522 414 -541 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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   14,277 14,058 14,718 15,949 16,289 15,876 15,751 15,751   Interest-bearing liabilities   31.9 1,085 1,084 536 533 1,621 0.0 0.0   Balance sheet total (assets)   14,318 15,202 15,870 16,852 17,141 17,591 15,751 15,751   Net Debt   -9,377 -7,973 -8,585 -8,148 -8,192 -6,591 -15,751 -15,751     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   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   -180 -342 -140 -92.8 -115 -154 0.0 0.0   Gross profit growth   -56.1% -90.0% 59.1% 33.7% -24.0% -33.9% 0.0% 0.0%   Employees   1 1 0 0 0 0 0 0   Employee growth %   0.0% 0.0% -100.0% 0.0% 0.0% 0.0% 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)   14,318 15,202 15,870 16,852 17,141 17,591 15,751 15,751   Balance sheet change%   -4.0% 6.2% 4.4% 6.2% 1.7% 2.6% -10.5% 0.0%   Added value   -430.7 -584.3 -207.7 -92.8 -115.1 -154.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -85 0 0 0 0 0 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -3.0 -4.0 -5.0 -5.0 -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 %   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 (%)   286.2% 170.8% 148.4% 100.0% 100.0% 100.0% 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 %   -0.5% -0.6% 6.0% 17.7% 2.7% 12.7% 0.0% 0.0%   ROI %   -0.6% -0.6% 6.0% 17.9% 2.7% -2.8% 0.0% 0.0%   ROE %   1.0% -0.8% 4.6% 8.0% 2.1% -2.6% 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 %   99.7% 92.5% 92.7% 94.6% 95.0% 90.2% 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, %   2,177.3% 1,364.5% 4,132.2% 8,783.3% 7,119.6% 4,276.1% 0.0% 0.0%   Gearing %   0.2% 7.7% 7.4% 3.4% 3.3% 10.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   280.9% 5.0% 22.2% 169.4% 7.5% 6.1% 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   245.5 9.4 9.8 13.0 14.0 14.4 0.0 0.0   Current Ratio   245.5 9.4 9.8 13.0 14.0 14.4 0.0 0.0   Cash and cash equivalent   9,409.3 9,058.2 9,668.3 8,683.8 8,725.4 8,211.5 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)   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 0.0 116.0 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   1,356.4 896.1 831.9 2,693.9 3,015.8 3,870.6 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  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   -431 -584 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -431 -584 0 0 0 0 0 0   EBIT / employee   -515 -584 0 0 0 0 0 0   Net earnings / employee   143 -108 0 0 0 0 0 0