Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

M.J. Denmark Invest newco 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  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 0.4%   Bankruptcy risk   4.3% 7.7% 3.8% 2.8% 5.1% 4.3% 18.9% 18.2%   Credit score (0-100)   50 33 52 59 42 47 3 3   Credit rating   BBB BB BBB BBB BBB BBB B B   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)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   636 82.3 645 763 1,388 1,709 0.0 0.0   EBITDA   636 82.3 645 763 1,388 1,709 0.0 0.0   EBIT   636 82.3 645 763 1,388 1,709 0.0 0.0   Pre-tax profit (PTP)   633.3 80.6 1,234.6 758.2 1,375.4 1,694.5 0.0 0.0   Net earnings   494.3 -67.9 1,093.1 590.7 1,070.4 1,318.7 0.0 0.0   Pre-tax profit without non-rec. items   633 80.6 1,235 758 1,375 1,694 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   602 33.7 1,127 718 1,288 1,607 257 257   Interest-bearing liabilities   44.1 191 355 21.8 159 644 0.0 0.0   Balance sheet total (assets)   1,045 385 1,827 1,443 1,920 2,569 257 257   Net Debt   -405 -79.9 -732 -397 -526 -942 -257 -257     See the entire balance sheet 1000.0 Volume  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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   636 82.3 645 763 1,388 1,709 0.0 0.0   Gross profit growth   -2.5% -87.1% 683.5% 18.3% 81.9% 23.1% -100.0% 0.0%   Employees   1 0 1 1 1 1 0 0   Employee growth %   0.0% -100.0% 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)   1,045 385 1,827 1,443 1,920 2,569 257 257   Balance sheet change%   10.8% -63.1% 374.1% -21.0% 33.1% 33.8% -90.0% 0.0%   Added value   636.3 82.3 645.1 763.4 1,388.3 1,709.1 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 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   2.0 3.0 4.0 5.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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 (%)   100.0% 100.0% 100.0% 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 %   64.0% 11.5% 112.0% 46.7% 82.6% 76.2% 0.0% 0.0%   ROI %   102.0% 18.9% 143.2% 68.0% 127.0% 92.4% 0.0% 0.0%   ROE %   85.3% -21.4% 188.4% 64.1% 106.7% 91.1% 0.0% 0.0%   1000.0 Solidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Equity ratio %   57.6% 8.7% 61.7% 49.7% 67.1% 62.5% 100.0% 50.0%   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, %   -63.7% -97.1% -113.4% -52.0% -37.9% -55.1% 0.0% 0.0%   Gearing %   7.3% 565.2% 31.5% 3.0% 12.4% 40.1% 0.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   6.8% 1.5% 1.7% 2.7% 14.2% 3.6% 0.0% 0.0%   1000.0 Liquidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Quick Ratio   2.1 0.8 2.6 1.8 2.9 2.6 0.0 0.0   Current Ratio   2.1 0.8 2.6 1.8 2.9 2.6 0.0 0.0   Cash and cash equivalent   449.5 270.5 1,086.8 418.5 685.4 1,585.8 0.0 0.0   1000.0 Capital use efficiency  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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   500.6 -67.3 1,050.2 616.5 1,187.0 1,505.7 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  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   636 0 645 763 1,388 1,709 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   636 0 645 763 1,388 1,709 0 0   EBIT / employee   636 0 645 763 1,388 1,709 0 0   Net earnings / employee   494 0 1,093 591 1,070 1,319 0 0