Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MIJAMA A/S 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 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Bankruptcy risk for industry   2.1% 2.1% 2.1% 2.1% 2.1% 2.1% 2.1% 2.1%   Bankruptcy risk   0.8% 1.0% 1.5% 1.3% 1.7% 1.2% 8.1% 8.1%   Credit score (0-100)   92 86 75 79 72 81 30 30   Credit rating   AA A A A A A BB BB   Credit limit (kDKK)   349.7 387.1 28.2 153.5 19.4 639.9 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   2,586 3,846 3,869 11,064 17,763 28,939 0.0 0.0   EBITDA   1,406 2,571 2,329 9,148 12,846 21,626 0.0 0.0   EBIT   1,348 2,542 2,286 9,088 12,798 21,540 0.0 0.0   Pre-tax profit (PTP)   1,142.2 2,290.1 2,163.5 8,764.1 11,542.8 20,415.9 0.0 0.0   Net earnings   858.3 1,786.5 1,682.7 6,815.7 8,938.5 15,857.3 0.0 0.0   Pre-tax profit without non-rec. items   1,142 2,290 2,164 8,764 11,543 20,416 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Tangible assets total   134 201 200 277 229 585 0.0 0.0   Shareholders equity total   3,258 5,044 6,727 9,043 10,981 18,838 5,838 5,838   Interest-bearing liabilities   1,563 2,165 949 7,249 11,567 10,853 0.0 0.0   Balance sheet total (assets)   7,776 11,669 17,597 28,465 41,922 49,728 5,838 5,838   Net Debt   1,552 2,138 911 7,216 11,556 10,762 -5,838 -5,838     See the entire balance sheet 1000.0 Volume  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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   2,586 3,846 3,869 11,064 17,763 28,939 0.0 0.0   Gross profit growth   15.1% 48.7% 0.6% 186.0% 60.5% 62.9% -100.0% 0.0%   Employees   3 3 2 3 5 10 0 0   Employee growth %   0.0% 0.0% -33.3% 50.0% 66.7% 100.0% -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)   7,776 11,669 17,597 28,465 41,922 49,728 5,838 5,838   Balance sheet change%   27.9% 50.1% 50.8% 61.8% 47.3% 18.6% -88.3% 0.0%   Added value   1,405.8 2,571.1 2,329.2 9,148.4 12,858.2 21,626.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -6 38 -44 16 -96 270 -585 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 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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 (%)   52.1% 66.1% 59.1% 82.1% 72.0% 74.4% 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 %   19.8% 26.3% 15.7% 39.5% 36.4% 47.1% 0.0% 0.0%   ROI %   34.0% 42.6% 30.9% 72.6% 64.2% 82.5% 0.0% 0.0%   ROE %   30.3% 43.0% 28.6% 86.4% 89.3% 106.4% 0.0% 0.0%   1000.0 Solidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Equity ratio %   41.9% 43.2% 38.2% 31.8% 26.2% 37.9% 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, %   110.4% 83.1% 39.1% 78.9% 90.0% 49.8% 0.0% 0.0%   Gearing %   48.0% 42.9% 14.1% 80.2% 105.3% 57.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   19.1% 14.6% 9.0% 8.3% 13.5% 10.2% 0.0% 0.0%   1000.0 Liquidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Quick Ratio   0.9 1.1 1.0 0.9 1.0 1.1 0.0 0.0   Current Ratio   1.7 1.7 1.6 1.5 1.3 1.6 0.0 0.0   Cash and cash equivalent   11.8 27.3 38.1 33.1 10.9 90.1 0.0 0.0   1000.0 Capital use efficiency  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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   2,973.1 4,696.1 6,380.1 9,603.7 10,465.8 17,803.6 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 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   469 857 1,165 3,049 2,572 2,163 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   469 857 1,165 3,049 2,569 2,163 0 0   EBIT / employee   449 847 1,143 3,029 2,560 2,154 0 0   Net earnings / employee   286 596 841 2,272 1,788 1,586 0 0