Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

TØMRER- OG SNEDKERFIRMA MICHAEL N. JOHANSEN 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  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% 5.0% 5.0%   Bankruptcy risk   2.6% 2.0% 1.6% 2.9% 3.8% 3.1% 15.0% 14.7%   Credit score (0-100)   63 70 74 57 50 55 14 14   Credit rating   BBB A A BBB BBB BBB BB BB   Credit limit (kDKK)   0.0 0.6 7.2 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   1,289 1,484 1,599 1,560 1,685 1,378 0.0 0.0   EBITDA   15.7 259 180 -0.4 99.4 43.3 0.0 0.0   EBIT   -34.0 251 156 -32.8 42.1 35.3 0.0 0.0   Pre-tax profit (PTP)   -3.7 291.2 206.1 41.6 78.5 49.4 0.0 0.0   Net earnings   -10.4 226.0 163.8 32.3 52.3 31.4 0.0 0.0   Pre-tax profit without non-rec. items   -3.7 291 206 41.6 78.5 49.4 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   51.0 43.0 156 123 66.1 10.0 0.0 0.0   Shareholders equity total   2,769 2,995 3,159 3,191 766 797 297 297   Interest-bearing liabilities   121 420 201 285 20.2 151 0.0 0.0   Balance sheet total (assets)   3,523 4,017 4,089 4,017 1,165 1,544 297 297   Net Debt   -1,559 -1,651 -1,023 -227 -450 -276 -297 -297     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   1,289 1,484 1,599 1,560 1,685 1,378 0.0 0.0   Gross profit growth   -12.8% 15.1% 7.8% -2.4% 8.0% -18.2% -100.0% 0.0%   Employees   4 4 4 5 3 2 0 0   Employee growth %   -33.3% 0.0% 0.0% 25.0% -40.0% -33.3% -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)   3,523 4,017 4,089 4,017 1,165 1,544 297 297   Balance sheet change%   -2.5% 14.0% 1.8% -1.8% -71.0% 32.5% -80.8% 0.0%   Added value   15.7 259.2 179.7 -0.4 74.6 43.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -99 -16 89 -65 -114 -64 -10 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -1.0 1.0 2.0 -1.0 1.0 2.0 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 (%)   -2.6% 16.9% 9.8% -2.1% 2.5% 2.6% 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 %   0.3% 8.4% 5.6% 1.4% 3.4% 4.0% 0.0% 0.0%   ROI %   0.4% 10.0% 6.6% 1.7% 4.1% 6.3% 0.0% 0.0%   ROE %   -0.4% 7.8% 5.3% 1.0% 2.6% 4.0% 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 %   78.6% 74.6% 77.3% 79.5% 65.7% 51.6% 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, %   -9,923.2% -637.1% -569.4% 61,078.5% -453.3% -638.7% 0.0% 0.0%   Gearing %   4.4% 14.0% 6.3% 8.9% 2.6% 19.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   9.7% 8.8% 6.2% 6.6% 6.5% 6.2% 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   4.4 3.8 4.1 4.6 2.4 1.9 0.0 0.0   Current Ratio   4.5 3.8 4.1 4.6 2.5 1.9 0.0 0.0   Cash and cash equivalent   1,680.2 2,071.4 1,223.4 512.2 470.7 427.5 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   2,622.1 2,856.1 2,907.2 2,971.9 603.7 691.1 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   4 65 45 -0 25 22 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   4 65 45 -0 33 22 0 0   EBIT / employee   -8 63 39 -7 14 18 0 0   Net earnings / employee   -3 56 41 6 17 16 0 0