Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MICRJ 1 GRØNVEJ 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   1.5% 1.9% 1.2% 1.3% 1.3% 1.9% 8.4% 8.4%   Credit score (0-100)   77 70 81 80 78 69 29 29   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   41.8 3.0 380.4 249.0 197.7 1.7 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   1,659 1,615 1,652 1,732 1,746 1,825 0.0 0.0   EBITDA   -1,319 -1,585 1,652 1,732 1,746 1,825 0.0 0.0   EBIT   170 15.0 1,052 632 1,264 2,325 0.0 0.0   Pre-tax profit (PTP)   149.0 19.0 1,088.0 716.0 1,278.0 2,270.9 0.0 0.0   Net earnings   116.0 15.0 849.0 559.0 997.0 1,771.3 0.0 0.0   Pre-tax profit without non-rec. items   149 19.0 1,088 716 1,278 2,271 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   15,300 13,700 13,100 12,000 11,600 12,100 0.0 0.0   Shareholders equity total   12,207 12,266 13,155 13,714 14,711 7,482 7,402 7,402   Interest-bearing liabilities   5,819 5,325 4,834 4,356 4,061 3,951 0.0 0.0   Balance sheet total (assets)   20,243 19,543 20,792 20,707 21,241 14,078 7,402 7,402   Net Debt   5,699 4,707 3,479 4,320 3,903 3,607 -7,402 -7,402     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   1,659 1,615 1,652 1,732 1,746 1,825 0.0 0.0   Gross profit growth   11.6% -2.7% 2.3% 4.8% 0.8% 4.5% -100.0% 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)   20,243 19,543 20,792 20,707 21,241 14,078 7,402 7,402   Balance sheet change%   -2.8% -3.5% 6.4% -0.4% 2.6% -33.7% -47.4% 0.0%   Added value   170.0 15.0 1,052.0 632.0 1,264.0 2,325.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -1,489 -1,600 -600 -1,100 -400 500 -12,100 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   4.0 5.0 5.0 5.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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 (%)   10.2% 0.9% 63.7% 36.5% 72.4% 127.4% 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 %   1.3% 0.6% 5.8% 3.7% 6.9% 13.8% 0.0% 0.0%   ROI %   1.3% 0.6% 6.1% 3.9% 7.3% 14.8% 0.0% 0.0%   ROE %   1.0% 0.1% 6.7% 4.2% 7.0% 16.0% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   60.3% 62.8% 63.3% 66.2% 69.3% 53.1% 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, %   -432.1% -297.0% 210.6% 249.4% 223.5% 197.6% 0.0% 0.0%   Gearing %   47.7% 43.4% 36.7% 31.8% 27.6% 52.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.8% 1.9% 1.6% 1.0% 4.1% 4.3% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   5.9 6.7 4.3 5.0 5.7 1.0 0.0 0.0   Current Ratio   5.9 6.7 4.3 5.0 5.7 1.0 0.0 0.0   Cash and cash equivalent   120.0 618.0 1,355.0 36.0 158.0 344.3 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   4,099.0 4,973.0 5,913.0 6,982.0 7,937.0 -70.8 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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