Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MJ Multiservice ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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

1000.0 Bankruptcy Risk  2018 N/A 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% 9.5% 9.5%   Bankruptcy risk   0.0% 14.8% 8.8% 8.3% 12.2% 12.4% 15.9% 15.7%   Credit score (0-100)   0 15 28 28 19 18 12 12   Credit rating   N/A BB BB BB BB BB 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 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 1,798 482 610 626 0 0 0   Gross profit   0.0 1,550 450 567 594 574 0.0 0.0   EBITDA   0.0 367 81.5 121 -108 -47.9 0.0 0.0   EBIT   0.0 360 74.4 113 -116 -67.5 0.0 0.0   Pre-tax profit (PTP)   0.0 355.8 73.0 111.2 -116.6 -73.2 0.0 0.0   Net earnings   0.0 277.3 55.4 86.7 -91.3 -57.8 0.0 0.0   Pre-tax profit without non-rec. items   0.0 356 73.0 111 -117 -73.2 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 N/A 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 50.0 37.5 0.0 0.0   Shareholders equity total   0.0 327 383 469 174 119 -57.8 -57.8   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 72.1 72.1   Balance sheet total (assets)   0.0 591 481 553 240 206 14.3 14.3   Net Debt   0.0 -103 0.2 -29.6 -31.0 -8.7 72.1 72.1     See the entire balance sheet 1000.0 Volume  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 1,798 482 610 626 0 0 0   Net sales growth   0.0% 0.0% -73.2% 26.5% 2.5% -100.0% 0.0% 0.0%   Gross profit   0.0 1,550 450 567 594 574 0.0 0.0   Gross profit growth   0.0% 0.0% -71.0% 26.1% 4.8% -3.3% -100.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 -914.1 -325.0 -413.5 -602.7 -532.4 0.0 0.0   Balance sheet total (assets)   0 591 481 553 240 206 14 14   Balance sheet change%   0.0% 0.0% -18.6% 15.0% -56.5% -14.4% -93.1% 0.0%   Added value   0.0 1,281.0 406.5 534.0 494.4 484.5 0.0 0.0   Added value %   0.0% 71.2% 84.3% 87.5% 79.0% 0.0% 0.0% 0.0%   Investments   0 36 -14 -14 36 -39 -38 0   Net sales trend   0.0 0.0 -1.0 1.0 2.0 -1.0 0.0 0.0   EBIT trend   0.0 1.0 2.0 3.0 -1.0 -2.0 0.0 0.0   1000.0 Profitability  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A EBITDA %   0.0% 20.4% 16.9% 19.8% -17.3% 0.0% 0.0% 0.0%   EBIT %   0.0% 20.0% 15.4% 18.6% -18.5% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   0.0% 23.2% 16.5% 20.0% -19.4% -11.8% 0.0% 0.0%   Net Earnings %   0.0% 15.4% 11.5% 14.2% -14.6% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 15.8% 13.0% 15.4% -13.4% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 19.8% 15.1% 18.2% -18.6% 0.0% 0.0% 0.0%   ROA %   0.0% 60.9% 13.9% 21.9% -29.1% -30.2% 0.0% 0.0%   ROI %   0.0% 109.9% 20.9% 26.6% -35.9% -46.2% 0.0% 0.0%   ROE %   0.0% 84.7% 15.6% 20.4% -28.4% -39.6% 0.0% 0.0%   1000.0 Solidity  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   0.0% 55.4% 79.6% 84.9% 72.2% 57.6% -80.2% -80.2%   Relative indebtedness %   0.0% 14.7% 20.4% 0.2% 10.7% 0.0% 0.0% 0.0%   Relative net indebtedness %   0.0% 9.0% 20.4% -4.6% 5.7% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   0.0% -27.9% 0.2% -24.6% 28.6% 18.1% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% -124.7% -124.7%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.0 2.1 4.5 370.8 2.5 1.8 0.0 0.0   Current Ratio   0.0 2.1 4.5 370.8 2.5 1.8 0.0 0.0   Cash and cash equivalent   0.0 102.5 -0.2 29.6 31.0 8.7 0.0 0.0   1000.0 Capital use efficiency  2018 N/A 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 55.4 206.6 165.2 2.6 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% 30.5% 92.3% 85.9% 27.0% 0.0% 0.0% 0.0%   Net working capital   0.0 284.4 346.9 522.9 102.3 66.7 -36.1 -36.1   Net working capital %   0.0% 15.8% 71.9% 85.7% 16.3% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 N/A 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   0 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0