Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

M.B. JENSEN 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 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 2024e N/A 2025e N/A Bankruptcy risk for industry   6.1% 6.1% 6.1% 6.1% 6.1% 6.1% 6.1% 6.1%   Bankruptcy risk   10.7% 10.3% 17.6% 10.7% 6.2% 7.5% 18.2% 18.0%   Credit score (0-100)   24 25 9 21 37 31 8 8   Credit rating   BB BB B BB BBB BB 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 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   3,000 2,880 2,073 2,322 1,340 751 0.0 0.0   EBITDA   11.8 381 -450 151 512 350 0.0 0.0   EBIT   -8.8 294 -544 89.1 466 308 0.0 0.0   Pre-tax profit (PTP)   -138.9 80.3 -748.4 20.4 431.3 278.7 0.0 0.0   Net earnings   -138.9 80.3 -748.4 20.4 431.3 278.7 0.0 0.0   Pre-tax profit without non-rec. items   -139 80.3 -748 20.4 431 279 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 2024e N/A 2025e N/A Tangible assets total   1,613 1,556 1,462 1,400 1,355 1,314 0.0 0.0   Shareholders equity total   -945 -865 -1,613 -1,593 -1,161 -883 -963 -963   Interest-bearing liabilities   75.1 0.0 0.0 0.0 0.0 0.0 963 963   Balance sheet total (assets)   2,977 2,835 2,621 2,267 2,127 1,881 0.0 0.0   Net Debt   -172 -170 -213 -29.2 -354 -309 963 963     See the entire balance sheet 1000.0 Volume  2018 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 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   3,000 2,880 2,073 2,322 1,340 751 0.0 0.0   Gross profit growth   5.9% -4.0% -28.0% 12.0% -42.3% -44.0% -100.0% 0.0%   Employees   14 10 11 5 2 1 0 0   Employee growth %   40.0% -28.6% 10.0% -54.5% -60.0% -50.0% -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)   2,977 2,835 2,621 2,267 2,127 1,881 0 0   Balance sheet change%   2.6% -4.8% -7.6% -13.5% -6.2% -11.5% -100.0% 0.0%   Added value   11.8 381.2 -449.6 150.8 528.1 349.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   30 -144 -189 -123 -90 -83 -1,314 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -1.0 1.0 -1.0 1.0 2.0 3.0 0.0 0.0   1000.0 Profitability  2018 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 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 (%)   -0.3% 10.2% -26.2% 3.8% 34.8% 41.0% 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 %   -0.2% 7.7% -13.7% 2.2% 13.1% 10.2% 0.0% 0.0%   ROI %   -1.0% 783.9% -61.1% 4.9% 51.2% 0.0% 0.0% 0.0%   ROE %   -4.7% 2.8% -27.4% 0.8% 19.6% 13.9% 0.0% 0.0%   1000.0 Solidity  2018 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 2024e N/A 2025e N/A Equity ratio %   -24.1% -23.4% -38.1% -41.3% -35.3% -31.9% -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, %   -1,449.7% -44.6% 47.3% -19.4% -69.2% -88.4% 0.0% 0.0%   Gearing %   -7.9% 0.0% 0.0% 0.0% 0.0% 0.0% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   162.9% 570.1% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2018 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 2024e N/A 2025e N/A Quick Ratio   0.6 0.7 0.5 0.4 0.5 0.6 0.0 0.0   Current Ratio   0.6 0.7 0.5 0.4 0.5 0.6 0.0 0.0   Cash and cash equivalent   246.8 170.0 212.8 29.2 354.0 308.9 0.0 0.0   1000.0 Capital use efficiency  2018 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 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   -832.3 -557.4 -1,294.2 -1,171.5 -694.5 -434.4 -481.3 -481.3   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   1 38 -41 30 264 350 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   1 38 -41 30 256 350 0 0   EBIT / employee   -1 29 -49 18 233 308 0 0   Net earnings / employee   -10 8 -68 4 216 279 0 0