Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MAABJERG ENTERPRISES 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 2019/8 2020 2020/8 2021 2021/8 2022 2022/8 2023 2023/8 2024 2024/8 2025e N/A 2026e N/A Bankruptcy risk for industry   3.3% 3.3% 3.3% 3.3% 3.3% 3.3% 3.3% 3.3%   Bankruptcy risk   5.9% 5.7% 5.3% 4.8% 4.9% 5.0% 16.1% 16.1%   Credit score (0-100)   41 40 41 44 43 44 11 11   Credit rating   BBB BBB BBB BBB BBB BBB 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)  2019 2019/8 2020 2020/8 2021 2021/8 2022 2022/8 2023 2023/8 2024 2024/8 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   812 985 1,237 1,317 1,382 1,480 0.0 0.0   EBITDA   130 167 329 362 283 344 0.0 0.0   EBIT   121 156 323 359 283 344 0.0 0.0   Pre-tax profit (PTP)   120.5 157.4 321.5 353.2 279.1 340.5 0.0 0.0   Net earnings   93.4 122.8 250.5 275.1 217.7 265.4 0.0 0.0   Pre-tax profit without non-rec. items   120 157 322 353 279 340 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/8 2020 2020/8 2021 2021/8 2022 2022/8 2023 2023/8 2024 2024/8 2025e N/A 2026e N/A Tangible assets total   19.0 8.6 3.2 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   216 259 409 434 402 457 112 112   Interest-bearing liabilities   8.7 8.7 9.3 74.7 74.4 87.1 0.0 0.0   Balance sheet total (assets)   454 616 847 962 1,028 1,057 112 112   Net Debt   -286 -488 -565 -672 -690 -646 -112 -112     See the entire balance sheet 1000.0 Volume  2019 2019/8 2020 2020/8 2021 2021/8 2022 2022/8 2023 2023/8 2024 2024/8 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   812 985 1,237 1,317 1,382 1,480 0.0 0.0   Gross profit growth   22.1% 21.3% 25.6% 6.4% 4.9% 7.1% -100.0% 0.0%   Employees   1 1 1 1 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 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   454 616 847 962 1,028 1,057 112 112   Balance sheet change%   -4.9% 35.7% 37.5% 13.6% 7.0% 2.8% -89.4% 0.0%   Added value   130.0 166.6 328.6 362.3 286.4 344.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -2 -21 -11 -6 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 2019/8 2020 2020/8 2021 2021/8 2022 2022/8 2023 2023/8 2024 2024/8 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 (%)   14.9% 15.9% 26.1% 27.3% 20.5% 23.3% 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 %   26.1% 29.5% 44.4% 39.7% 28.5% 33.1% 0.0% 0.0%   ROI %   59.2% 64.0% 94.6% 77.0% 57.0% 67.3% 0.0% 0.0%   ROE %   47.6% 51.8% 75.0% 65.2% 52.1% 61.8% 0.0% 0.0%   1000.0 Solidity  2019 2019/8 2020 2020/8 2021 2021/8 2022 2022/8 2023 2023/8 2024 2024/8 2025e N/A 2026e N/A Equity ratio %   47.6% 42.0% 48.3% 45.2% 39.1% 43.3% 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, %   -220.2% -292.9% -172.0% -185.4% -243.5% -187.7% 0.0% 0.0%   Gearing %   4.0% 3.4% 2.3% 17.2% 18.5% 19.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   9.7% 0.0% 32.1% 14.2% 5.6% 5.9% 0.0% 0.0%   1000.0 Liquidity  2019 2019/8 2020 2020/8 2021 2021/8 2022 2022/8 2023 2023/8 2024 2024/8 2025e N/A 2026e N/A Quick Ratio   1.8 1.7 1.9 1.8 1.6 1.8 0.0 0.0   Current Ratio   1.8 1.7 1.9 1.8 1.6 1.8 0.0 0.0   Cash and cash equivalent   294.9 496.6 574.4 746.5 764.2 733.4 0.0 0.0   1000.0 Capital use efficiency  2019 2019/8 2020 2020/8 2021 2021/8 2022 2022/8 2023 2023/8 2024 2024/8 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 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   196.9 250.1 405.9 440.2 404.4 459.8 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 2019/8 2020 2020/8 2021 2021/8 2022 2022/8 2023 2023/8 2024 2024/8 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   130 167 329 362 286 344 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   130 167 329 362 283 344 0 0   EBIT / employee   121 156 323 359 283 344 0 0   Net earnings / employee   93 123 250 275 218 265 0 0