Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

TJ Byg Mejrup 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  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 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% 5.0% 5.0%   Bankruptcy risk   3.7% 6.3% 3.2% 4.3% 4.8% 1.7% 10.3% 10.3%   Credit score (0-100)   53 39 55 46 44 72 24 24   Credit rating   BBB BBB BBB BBB BBB A BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 0.0 4.0 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   2,992 2,594 3,007 2,775 2,455 2,808 0.0 0.0   EBITDA   458 150 403 240 144 702 0.0 0.0   EBIT   393 113 506 137 55.2 572 0.0 0.0   Pre-tax profit (PTP)   375.4 63.6 482.6 85.3 21.6 517.3 0.0 0.0   Net earnings   292.0 56.8 371.0 66.0 9.3 403.5 0.0 0.0   Pre-tax profit without non-rec. items   375 63.6 483 85.3 21.6 517 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   320 1,227 284 341 252 121 0.0 0.0   Shareholders equity total   964 967 1,282 1,292 1,244 1,530 1,328 1,328   Interest-bearing liabilities   404 2,218 918 1,479 2,117 342 0.0 0.0   Balance sheet total (assets)   2,973 5,057 3,822 3,770 4,571 3,626 1,328 1,328   Net Debt   273 2,218 658 1,411 1,815 -994 -1,328 -1,328     See the entire balance sheet 1000.0 Volume  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 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   2,992 2,594 3,007 2,775 2,455 2,808 0.0 0.0   Gross profit growth   -13.7% -13.3% 15.9% -7.7% -11.5% 14.4% -100.0% 0.0%   Employees   8 8 7 7 6 5 0 0   Employee growth %   -11.1% 0.0% -12.5% 0.0% -14.3% -16.7% -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)   2,973 5,057 3,822 3,770 4,571 3,626 1,328 1,328   Balance sheet change%   12.7% 70.1% -24.4% -1.3% 21.2% -20.7% -63.4% 0.0%   Added value   457.6 184.9 582.4 240.1 157.9 702.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   180 835 -1,019 -46 -178 -260 -121 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  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 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 (%)   13.1% 4.4% 16.8% 5.0% 2.2% 20.4% 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 %   14.0% 2.8% 11.4% 3.6% 1.3% 14.0% 0.0% 0.0%   ROI %   37.5% 4.9% 17.7% 5.3% 1.8% 21.8% 0.0% 0.0%   ROE %   34.6% 5.9% 33.0% 5.1% 0.7% 29.1% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   32.4% 19.1% 33.6% 34.3% 27.2% 42.2% 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, %   59.6% 1,475.2% 163.4% 587.7% 1,257.4% -141.5% 0.0% 0.0%   Gearing %   42.0% 229.4% 71.6% 114.5% 170.2% 22.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   8.5% 3.8% 1.5% 4.3% 1.9% 4.5% 0.0% 0.0%   1000.0 Liquidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   1.3 0.9 1.5 1.4 1.3 1.6 0.0 0.0   Current Ratio   1.3 1.0 1.5 1.4 1.3 1.7 0.0 0.0   Cash and cash equivalent   131.6 0.0 259.5 68.0 301.5 1,336.2 0.0 0.0   1000.0 Capital use efficiency  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 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   644.2 -180.9 1,231.5 952.9 998.8 1,408.2 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 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 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   57 23 83 34 26 140 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   57 19 58 34 24 140 0 0   EBIT / employee   49 14 72 20 9 114 0 0   Net earnings / employee   37 7 53 9 2 81 0 0