Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MJ HOLDING THYBORØN ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading... Loading... Loading... Loading...

1000.0 Bankruptcy Risk  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   1.2% 1.0% 1.0% 1.7% 1.6% 1.5% 8.4% 8.4%   Credit score (0-100)   85 88 86 72 74 75 29 29   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   628.3 999.5 1,005.6 21.1 40.5 67.9 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   971 1,151 765 0 0 0 0 0   Gross profit   967 1,151 765 0.0 0.0 0.0 0.0 0.0   EBITDA   967 1,151 765 0.0 0.0 0.0 0.0 0.0   EBIT   967 1,151 765 0.0 0.0 0.0 0.0 0.0   Pre-tax profit (PTP)   1,251.1 953.7 2,457.9 700.9 1,469.4 1,650.9 0.0 0.0   Net earnings   1,193.8 994.9 2,388.9 709.3 1,353.2 1,365.1 0.0 0.0   Pre-tax profit without non-rec. items   1,251 954 2,458 701 1,469 1,651 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   19,630 15,625 17,014 16,723 18,077 19,442 17,105 17,105   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   19,694 17,766 19,976 19,905 19,561 21,266 17,105 17,105   Net Debt   -5,772 -6,561 -3,826 -6,038 -7,082 -9,266 -17,105 -17,105     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   971 1,151 765 0 0 0 0 0   Net sales growth   -24.9% 18.5% -33.5% -100.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   967 1,151 765 0.0 0.0 0.0 0.0 0.0   Gross profit growth   -24.9% 19.0% -33.5% -100.0% 0.0% 0.0% 0.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   19,694 17,766 19,976 19,905 19,561 21,266 17,105 17,105   Balance sheet change%   5.3% -9.8% 12.4% -0.4% -1.7% 8.7% -19.6% 0.0%   Added value   967.2 1,150.9 765.1 0.0 0.0 0.0 0.0 0.0   Added value %   99.6% 100.0% 100.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 0   Net sales trend   -1.0 1.0 -1.0 -2.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 0.0 0.0 0.0 0.0 0.0   1000.0 Profitability  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A EBITDA %   99.6% 100.0% 100.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   99.6% 100.0% 100.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   100.0% 100.0% 100.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net Earnings %   122.9% 86.4% 312.2% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   122.9% 86.4% 312.2% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   128.8% 82.9% 321.3% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   6.7% 6.4% 13.5% 4.6% 7.9% 8.5% 0.0% 0.0%   ROI %   6.7% 6.8% 15.6% 5.5% 9.0% 9.2% 0.0% 0.0%   ROE %   6.2% 5.6% 14.6% 4.2% 7.8% 7.3% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   99.7% 87.9% 85.2% 84.0% 92.4% 91.4% 100.0% 100.0%   Relative indebtedness %   6.6% 186.0% 387.1% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   -587.7% -384.0% -113.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   -596.8% -570.1% -500.1% 0.0% 0.0% 0.0% 0.0% 0.0%   Gearing %   0.0% 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 %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   282.9 7.4 6.2 5.8 11.6 11.0 0.0 0.0   Current Ratio   282.9 7.4 6.2 5.8 11.6 11.0 0.0 0.0   Cash and cash equivalent   5,772.4 6,561.1 3,826.2 6,037.9 7,082.5 9,265.6 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 %   1,854.0% 1,384.0% 2,401.5% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   13,288.9 9,254.2 13,398.1 13,438.4 10,683.1 10,202.8 0.0 0.0   Net working capital %   1,368.1% 804.1% 1,751.2% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0