Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

TØMRERFIRMAET MFJ 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% 5.0%   Bankruptcy risk   7.4% 5.2% 4.2% 2.3% 1.6% 2.0% 13.3% 10.5%   Credit score (0-100)   35 44 49 64 73 68 16 23   Credit rating   BBB BBB BBB BBB A A BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 3.9 0.3 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   470 765 916 977 1,295 1,055 0.0 0.0   EBITDA   51.2 277 411 439 624 329 0.0 0.0   EBIT   51.2 277 411 430 624 329 0.0 0.0   Pre-tax profit (PTP)   50.8 274.4 408.9 423.8 613.1 320.9 0.0 0.0   Net earnings   37.2 218.4 319.8 328.7 479.3 246.9 0.0 0.0   Pre-tax profit without non-rec. items   50.8 274 409 424 613 321 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 51.0 0.0 0.0 0.0 0.0   Shareholders equity total   286 404 616 834 1,201 1,333 1,090 1,090   Interest-bearing liabilities   5.2 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   582 767 987 1,173 1,765 1,611 1,090 1,090   Net Debt   -322 -562 -593 -548 -953 -1,381 -1,090 -1,090     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   470 765 916 977 1,295 1,055 0.0 0.0   Gross profit growth   21.4% 62.8% 19.8% 6.6% 32.6% -18.5% -100.0% 0.0%   Employees   1 1 1 1 2 2 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 100.0% 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)   582 767 987 1,173 1,765 1,611 1,090 1,090   Balance sheet change%   54.6% 31.8% 28.6% 18.8% 50.5% -8.7% -32.3% 0.0%   Added value   51.2 276.6 411.4 430.3 624.1 328.8 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 42 -51 0 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 3.0 4.0 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 (%)   10.9% 36.2% 44.9% 44.1% 48.2% 31.2% 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 %   10.7% 41.0% 46.9% 39.8% 42.5% 19.5% 0.0% 0.0%   ROI %   19.0% 79.5% 80.6% 59.3% 61.1% 25.9% 0.0% 0.0%   ROE %   13.9% 63.3% 62.7% 45.3% 47.1% 19.5% 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 %   49.1% 52.7% 62.4% 71.1% 68.0% 82.8% 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, %   -629.7% -203.3% -144.1% -124.6% -152.7% -420.1% 0.0% 0.0%   Gearing %   1.8% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   15.7% 83.5% 0.0% 0.0% 0.0% 0.0% 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   2.0 2.1 2.7 3.3 3.1 5.7 0.0 0.0   Current Ratio   2.0 2.1 2.7 3.3 3.1 5.7 0.0 0.0   Cash and cash equivalent   327.6 562.3 592.8 547.6 952.9 1,381.4 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   286.1 404.5 616.3 776.4 1,198.0 1,313.3 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   51 277 411 430 312 164 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   51 277 411 439 312 164 0 0   EBIT / employee   51 277 411 430 312 164 0 0   Net earnings / employee   37 218 320 329 240 123 0 0