Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MTJ Opretning 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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   4.0% 2.5% 3.0% 2.5% 2.2% 1.5% 11.6% 11.6%   Credit score (0-100)   51 63 57 60 65 74 21 21   Credit rating   BBB BBB BBB BBB BBB A BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 0.1 19.2 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   896 1,275 862 892 1,197 2,206 0.0 0.0   EBITDA   349 592 56.2 70.3 428 1,463 0.0 0.0   EBIT   296 540 3.7 65.3 419 1,451 0.0 0.0   Pre-tax profit (PTP)   210.2 726.1 265.9 874.5 662.1 1,838.5 0.0 0.0   Net earnings   168.8 592.6 236.9 827.5 570.2 1,489.1 0.0 0.0   Pre-tax profit without non-rec. items   210 726 266 874 662 1,839 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   0.0 0.0 0.0 0.0 49.3 733 0.0 0.0   Shareholders equity total   1,609 2,032 2,099 2,813 3,269 4,640 2,627 2,627   Interest-bearing liabilities   35.0 28.4 28.5 19.3 5.6 1,046 0.0 0.0   Balance sheet total (assets)   1,827 2,430 2,370 3,126 3,619 6,934 2,627 2,627   Net Debt   -817 -1,316 -1,042 -920 -1,212 -876 -2,627 -2,627     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   896 1,275 862 892 1,197 2,206 0.0 0.0   Gross profit growth   -4.6% 42.3% -32.4% 3.5% 34.2% 84.4% -100.0% 0.0%   Employees   1 1 1 1 1 1 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 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)   1,827 2,430 2,370 3,126 3,619 6,934 2,627 2,627   Balance sheet change%   2.2% 33.0% -2.5% 31.9% 15.8% 91.6% -62.1% 0.0%   Added value   348.7 592.4 56.2 70.3 424.3 1,463.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -105 -105 -105 -5 41 672 -733 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 5.0 5.0 5.0 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 (%)   33.0% 42.3% 0.4% 7.3% 35.0% 65.8% 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 %   21.4% 34.3% 11.5% 31.9% 19.7% 35.1% 0.0% 0.0%   ROI %   23.5% 39.4% 13.1% 35.4% 21.8% 38.9% 0.0% 0.0%   ROE %   10.5% 32.6% 11.5% 33.7% 18.8% 37.7% 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 %   88.1% 83.6% 88.5% 90.0% 90.3% 66.9% 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, %   -234.2% -222.2% -1,855.9% -1,308.9% -283.1% -59.9% 0.0% 0.0%   Gearing %   2.2% 1.4% 1.4% 0.7% 0.2% 22.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   539.0% 15.1% 33.6% 8.8% 22.8% 2.8% 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   5.9 4.5 5.9 5.4 5.4 2.5 0.0 0.0   Current Ratio   6.0 4.5 5.9 5.4 5.4 2.5 0.0 0.0   Cash and cash equivalent   851.5 1,344.6 1,070.9 939.6 1,217.5 1,921.9 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   910.5 995.1 862.7 798.5 1,004.7 1,897.8 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  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   349 592 56 70 424 1,463 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   349 592 56 70 428 1,463 0 0   EBIT / employee   296 540 4 65 419 1,451 0 0   Net earnings / employee   169 593 237 828 570 1,489 0 0