Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MAJ-BYG 76 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   5.0% 5.0% 5.0% 5.0% 5.0% 5.0% 5.0% 5.0%   Bankruptcy risk   3.4% 3.1% 3.0% 3.9% 3.3% 2.9% 17.1% 17.1%   Credit score (0-100)   55 56 56 50 54 58 10 10   Credit rating   BBB BBB BBB BBB BBB BBB 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)  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   867 719 766 831 1,015 1,017 0.0 0.0   EBITDA   256 75.5 136 192 374 305 0.0 0.0   EBIT   237 58.1 119 159 339 270 0.0 0.0   Pre-tax profit (PTP)   231.2 53.6 111.9 153.4 338.8 269.5 0.0 0.0   Net earnings   178.6 40.3 84.9 117.2 264.3 209.6 0.0 0.0   Pre-tax profit without non-rec. items   231 53.5 112 153 339 270 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   63.7 46.3 29.0 158 123 87.5 0.0 0.0   Shareholders equity total   716 556 641 658 822 732 32.0 32.0   Interest-bearing liabilities   7.8 62.5 27.4 0.0 0.0 53.4 0.0 0.0   Balance sheet total (assets)   1,037 771 885 1,112 1,253 1,166 32.0 32.0   Net Debt   -676 -375 -487 -591 -651 -681 -32.0 -32.0     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   867 719 766 831 1,015 1,017 0.0 0.0   Gross profit growth   -6.9% -17.0% 6.5% 8.4% 22.2% 0.2% -100.0% 0.0%   Employees   2 1 1 1 1 1 0 0   Employee growth %   -23.8% -41.7% -14.3% -4.9% 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)   1,037 771 885 1,112 1,253 1,166 32 32   Balance sheet change%   11.2% -25.6% 14.8% 25.7% 12.7% -7.0% -97.3% 0.0%   Added value   256.4 75.5 135.9 192.1 372.3 304.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -56 -35 -35 95 -70 -70 -88 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 (%)   27.4% 8.1% 15.5% 19.1% 33.4% 26.5% 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 %   24.2% 6.4% 14.3% 15.9% 28.7% 22.3% 0.0% 0.0%   ROI %   37.5% 8.6% 18.4% 23.7% 45.0% 33.1% 0.0% 0.0%   ROE %   28.5% 6.3% 14.2% 18.0% 35.7% 27.0% 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 %   69.0% 72.1% 72.4% 72.4% 68.0% 64.3% 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, %   -263.5% -497.1% -358.6% -307.5% -174.1% -223.8% 0.0% 0.0%   Gearing %   1.1% 11.2% 4.3% 0.0% 0.0% 7.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   134.7% 12.9% 14.7% 38.5% 0.0% 0.0% 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   3.4 3.2 3.5 3.9 3.5 2.9 0.0 0.0   Current Ratio   3.4 3.3 3.7 2.1 3.2 2.8 0.0 0.0   Cash and cash equivalent   683.6 437.6 514.8 590.7 650.9 734.8 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   643.3 459.6 574.6 470.8 735.2 662.6 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   122 61 129 192 372 305 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   122 61 129 192 374 305 0 0   EBIT / employee   113 47 113 159 339 270 0 0   Net earnings / employee   85 33 81 117 264 210 0 0