Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MJ DRESSAGE 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% 1.1% 1.1%   Bankruptcy risk   9.0% 7.0% 12.0% 14.4% 8.5% 35.2% 11.5% 11.5%   Credit score (0-100)   29 35 20 14 28 0 21 21   Credit rating   BB BBB BB BB BB C BB 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   675 1,533 125 -211 -1,056 -25.1 0.0 0.0   EBITDA   105 966 -291 -180 -1,056 -25.1 0.0 0.0   EBIT   105 966 -291 -180 -1,056 -25.1 0.0 0.0   Pre-tax profit (PTP)   103.3 963.2 -331.9 -223.4 -1,094.7 -18.5 0.0 0.0   Net earnings   80.6 751.3 -258.9 -174.2 -989.9 120.3 0.0 0.0   Pre-tax profit without non-rec. items   103 963 -332 -223 -1,095 -18.5 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 0.0 0.0 0.0 0.0   Shareholders equity total   2,246 2,998 1,741 1,567 577 697 617 617   Interest-bearing liabilities   15.3 13.2 893 842 855 0.0 0.0 0.0   Balance sheet total (assets)   2,328 3,209 2,777 2,429 1,582 715 617 617   Net Debt   -85.3 -1,115 -193 122 135 -33.6 -617 -617     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   675 1,533 125 -211 -1,056 -25.1 0.0 0.0   Gross profit growth   -63.2% 127.3% -91.8% 0.0% -401.4% 97.6% 0.0% 0.0%   Employees   2 3 3 0 0 0 0 0   Employee growth %   0.0% 50.0% 0.0% -100.0% 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)   2,328 3,209 2,777 2,429 1,582 715 617 617   Balance sheet change%   -0.5% 37.8% -13.4% -12.5% -34.9% -54.8% -13.7% 0.0%   Added value   105.3 966.2 -291.0 -180.2 -1,055.9 -25.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 -1.0 -2.0 -3.0 -4.0 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 (%)   15.6% 63.0% -232.3% 85.6% 100.0% 100.0% 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 %   4.5% 34.9% -9.7% -6.9% -52.6% -1.5% 0.0% 0.0%   ROI %   4.7% 36.7% -10.3% -7.1% -55.0% -1.6% 0.0% 0.0%   ROE %   3.7% 28.7% -10.9% -10.5% -92.3% 18.9% 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 %   96.5% 93.4% 62.7% 64.5% 36.5% 97.5% 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, %   -81.0% -115.4% 66.4% -67.4% -12.8% 133.8% 0.0% 0.0%   Gearing %   0.7% 0.4% 51.3% 53.7% 148.2% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   7.5% 24.1% 9.2% 5.0% 4.6% 0.3% 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   7.5 8.2 1.1 1.0 1.6 39.7 0.0 0.0   Current Ratio   28.5 17.4 2.7 2.8 1.6 39.7 0.0 0.0   Cash and cash equivalent   100.6 1,128.4 1,086.3 720.6 720.0 33.6 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   2,246.3 3,024.0 1,741.1 1,566.9 577.0 697.3 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   53 322 -97 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   53 322 -97 0 0 0 0 0   EBIT / employee   53 322 -97 0 0 0 0 0   Net earnings / employee   40 250 -86 0 0 0 0 0