Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MJ HOLDING, HIRTSHALS ApS - Group Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading...   Loading...

1000.0 Bankruptcy Risk  2014 N/A 2015 N/A 2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020e N/A 2021e N/A Bankruptcy risk for industry   0.6% 0.6% 0.6% 0.6% 0.6% 0.6% 0.6% 0.6%   Bankruptcy risk   0.0% 0.0% 0.9% 0.8% 0.8% 0.8% 7.9% 7.7%   Credit score (0-100)   0 0 90 92 93 93 31 30   Credit rating   N/A N/A A A AA AA BB BB   Credit limit (kDKK)   0.0 0.0 7,600.3 8,333.3 10,529.5 10,604.1 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2014 N/A 2015 N/A 2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020e N/A 2021e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   0.0 0.0 105,541 77,994 94,436 79,637 0.0 0.0   EBITDA   0.0 0.0 46,543 32,066 38,567 19,888 0.0 0.0   EBIT   0.0 0.0 29,400 17,401 24,717 6,279 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 16,310.0 13,598.0 21,050.0 8,533.6 0.0 0.0   Net earnings   0.0 0.0 10,266.7 9,846.6 15,477.7 7,072.5 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 26,609 13,598 21,050 8,534 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2014 N/A 2015 N/A 2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020e N/A 2021e N/A Tangible assets total   0.0 0.0 106,776 99,891 115,393 131,180 0.0 0.0   Shareholders equity total   0.0 0.0 70,047 78,897 93,268 100,295 66,999 66,999   Interest-bearing liabilities   0.0 0.0 39,762 34,285 36,059 52,843 0.0 0.0   Balance sheet total (assets)   0.0 0.0 185,752 210,309 236,505 258,374 66,999 66,999   Net Debt   0.0 0.0 34,801 30,062 29,143 44,119 -66,999 -66,999     See the entire balance sheet 1000.0 Volume  2014 N/A 2015 N/A 2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020e N/A 2021e 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   0.0 0.0 105,541 77,994 94,436 79,637 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% -26.1% 21.1% -15.7% -100.0% 0.0%   Employees   0 0 77 72 83 97 0 0   Employee growth %   0.0% 0.0% 0.0% -6.5% 15.3% 16.9% -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)   0 0 185,752 210,309 236,505 258,374 66,999 66,999   Balance sheet change%   0.0% 0.0% 0.0% 13.2% 12.5% 9.2% -74.1% 0.0%   Added value   0.0 0.0 46,543.0 32,065.7 39,381.2 19,888.1 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 89,633 -21,550 1,652 2,178 -131,180 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 0.0 1.0 2.0 3.0 4.0 0.0 0.0   1000.0 Profitability  2014 N/A 2015 N/A 2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020e N/A 2021e 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 (%)   0.0% 0.0% 27.9% 22.3% 26.2% 7.9% 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 %   0.0% 0.0% 16.5% 8.1% 10.3% 4.3% 0.0% 0.0%   ROI %   0.0% 0.0% 21.8% 11.2% 13.9% 5.6% 0.0% 0.0%   ROE %   0.0% 0.0% 21.2% 19.3% 26.8% 11.0% 0.0% 0.0%   1000.0 Solidity  2014 N/A 2015 N/A 2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020e N/A 2021e N/A Equity ratio %   0.0% 0.0% 37.7% 37.5% 39.4% 40.3% 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, %   0.0% 0.0% 74.8% 93.8% 75.6% 221.8% 0.0% 0.0%   Gearing %   0.0% 0.0% 56.8% 43.5% 38.7% 52.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 19.9% 6.6% 5.3% 4.9% 0.0% 0.0%   1000.0 Liquidity  2014 N/A 2015 N/A 2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020e N/A 2021e N/A Quick Ratio   0.0 0.0 1.1 1.3 1.4 1.3 0.0 0.0   Current Ratio   0.0 0.0 1.2 1.4 1.7 1.4 0.0 0.0   Cash and cash equivalent   0.0 0.0 4,961.3 4,222.6 6,916.0 8,723.7 0.0 0.0   1000.0 Capital use efficiency  2014 N/A 2015 N/A 2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020e N/A 2021e 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   0.0 0.0 14,004.3 33,502.3 50,954.6 35,304.9 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  2014 N/A 2015 N/A 2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020e N/A 2021e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 604 445 474 205 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 604 445 465 205 0 0   EBIT / employee   0 0 382 242 298 65 0 0   Net earnings / employee   0 0 133 137 186 73 0 0