Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MBJ 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   5.2% 5.2% 5.2% 5.2% 5.2% 5.2% 5.2% 5.2%   Bankruptcy risk   5.3% 5.1% 2.9% 7.8% 4.5% 7.3% 18.0% 18.0%   Credit score (0-100)   44 44 58 30 46 32 8 8   Credit rating   BBB BBB BBB BB 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)  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   188 194 773 328 510 632 0.0 0.0   EBITDA   142 147 189 -199 37.8 -183 0.0 0.0   EBIT   142 147 145 -262 -29.4 -253 0.0 0.0   Pre-tax profit (PTP)   131.1 140.7 138.0 -268.3 -45.9 -288.6 0.0 0.0   Net earnings   135.0 145.1 120.7 -209.9 -38.6 -317.9 0.0 0.0   Pre-tax profit without non-rec. items   131 141 138 -268 -45.9 -289 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   239 210 283 402 491 424 0.0 0.0   Shareholders equity total   148 278 384 174 135 -183 -308 -308   Interest-bearing liabilities   100 47.5 47.0 157 651 828 308 308   Balance sheet total (assets)   488 538 726 620 850 837 0.0 0.0   Net Debt   100 22.1 -98.8 157 610 810 308 308     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   188 194 773 328 510 632 0.0 0.0   Gross profit growth   0.0% 3.2% 298.8% -57.6% 55.5% 24.0% -100.0% 0.0%   Employees   0 0 1 1 2 2 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 50.0% 33.3% -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)   488 538 726 620 850 837 0 0   Balance sheet change%   36.5% 10.3% 34.9% -14.5% 37.1% -1.6% -100.0% 0.0%   Added value   142.0 146.7 189.4 -199.2 33.3 -183.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   171 -30 29 41 163 -278 -424 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 -1.0 -2.0 -3.0 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 (%)   75.6% 75.7% 18.8% -79.9% -5.8% -40.1% 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 %   33.6% 28.6% 23.0% -38.8% -4.7% -27.0% 0.0% 0.0%   ROI %   47.9% 44.5% 34.7% -65.2% -6.2% -31.2% 0.0% 0.0%   ROE %   153.3% 68.1% 36.4% -75.3% -25.0% -65.4% 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 %   30.4% 51.7% 52.9% 28.0% 15.9% -17.9% -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, %   70.7% 15.0% -52.2% -78.6% 1,616.5% -441.4% 0.0% 0.0%   Gearing %   67.8% 17.1% 12.2% 90.1% 481.3% -453.5% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   6.7% 8.0% 14.9% 7.0% 2.8% 4.9% 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   0.8 1.5 1.4 0.4 0.5 0.4 0.0 0.0   Current Ratio   0.8 1.5 1.5 0.4 0.5 0.4 0.0 0.0   Cash and cash equivalent   0.0 25.5 145.8 0.0 41.0 18.4 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   -46.7 108.6 139.9 -247.9 -384.6 -606.1 -153.8 -153.8   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   0 0 189 -199 22 -92 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 189 -199 25 -92 0 0   EBIT / employee   0 0 145 -262 -20 -127 0 0   Net earnings / employee   0 0 121 -210 -26 -159 0 0