Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MJ Maskinteknik 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% 1.8%   Bankruptcy risk   6.6% 6.0% 4.1% 5.0% 7.2% 15.9% 20.4% 17.3%   Credit score (0-100)   37 40 49 42 33 11 5 9   Credit rating   BBB BBB BBB BBB BBB BB B BB   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   1,202 1,515 693 626 -16.0 114 0.0 0.0   EBITDA   72.8 63.5 95.0 220 -17.0 39.9 0.0 0.0   EBIT   21.5 8.5 40.0 185 -35.0 21.9 0.0 0.0   Pre-tax profit (PTP)   10.3 1.1 34.0 118.0 -37.0 -246.4 0.0 0.0   Net earnings   4.0 0.5 26.0 75.0 -29.0 -249.8 0.0 0.0   Pre-tax profit without non-rec. items   10.3 1.1 34.0 118 -37.0 -246 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   162 125 88.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   209 161 187 262 233 -16.3 -66.3 -66.3   Interest-bearing liabilities   126 101 74.0 1.0 112 25.9 66.3 66.3   Balance sheet total (assets)   608 435 473 442 367 71.5 0.0 0.0   Net Debt   55.6 -25.5 -122 -60.0 112 25.9 66.3 66.3     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   1,202 1,515 693 626 -16.0 114 0.0 0.0   Gross profit growth   0.0% 26.0% -54.3% -9.7% 0.0% 0.0% -100.0% 0.0%   Employees   3 3 1 1 1 1 0 0   Employee growth %   0.0% 0.0% -66.7% 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)   608 435 473 442 367 71 0 0   Balance sheet change%   0.0% -28.5% 8.7% -6.6% -17.0% -80.5% -100.0% 0.0%   Added value   72.8 63.5 95.0 220.0 0.0 39.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   272 -110 -110 -141 -36 -108 0 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 4.0 -1.0 1.0 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 (%)   1.8% 0.6% 5.8% 29.6% 218.8% 19.3% 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 %   3.8% 1.9% 8.8% 26.4% -7.9% -100.5% 0.0% 0.0%   ROI %   6.2% 2.9% 13.5% 41.8% -9.9% -118.8% 0.0% 0.0%   ROE %   1.9% 0.3% 14.9% 33.4% -11.7% -164.1% 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 %   34.3% 37.0% 39.5% 59.3% 63.5% -18.6% -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, %   76.3% -40.1% -128.4% -27.3% -658.8% 64.8% 0.0% 0.0%   Gearing %   60.3% 63.0% 39.6% 0.4% 48.1% -158.4% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   20.7% 7.8% 6.8% 8.0% 8.8% 25.7% 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   1.1 1.0 1.2 0.4 0.0 0.5 0.0 0.0   Current Ratio   1.1 1.0 1.2 0.4 0.0 0.5 0.0 0.0   Cash and cash equivalent   70.4 126.9 196.0 61.0 0.0 0.0 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   21.9 2.4 50.0 -95.0 -119.0 -41.5 -33.2 -33.2   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   24 21 95 220 0 40 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   24 21 95 220 -17 40 0 0   EBIT / employee   7 3 40 185 -35 22 0 0   Net earnings / employee   1 0 26 75 -29 -250 0 0