Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MAJARA PABST HOLDING 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 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% 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   96 -102 464 242 21 254 254 254   Gross profit   93.3 -106 460 239 17.1 250 0.0 0.0   EBITDA   93.3 -106 460 239 17.1 250 0.0 0.0   EBIT   93.3 -106 460 239 17.1 250 0.0 0.0   Pre-tax profit (PTP)   92.4 -106.6 459.1 224.4 8.1 256.7 0.0 0.0   Net earnings   92.4 -106.6 459.1 224.4 16.7 256.7 0.0 0.0   Pre-tax profit without non-rec. items   92.4 -107 459 224 8.1 257 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   93.3 -13.3 446 557 459 598 367 367   Interest-bearing liabilities   24.2 28.5 29.6 0.3 0.3 86.3 0.0 0.0   Balance sheet total (assets)   121 18.9 482 656 475 706 367 367   Net Debt   24.2 28.5 29.6 -391 -161 4.1 -367 -367     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   96 -102 464 242 21 254 254 254   Net sales growth   -163.8% -206.1% -553.2% -47.8% -91.4% 1,119.7% 0.0% 0.0%   Gross profit   93.3 -106 460 239 17.1 250 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% -48.1% -92.8% 1,364.5% -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 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   121 19 482 656 475 706 367 367   Balance sheet change%   388.5% -84.4% 2,450.3% 35.9% -27.6% 48.7% -48.0% 0.0%   Added value   93.3 -105.5 460.3 238.8 17.1 250.0 0.0 0.0   Added value %   96.8% 103.1% 99.3% 98.6% 82.0% 98.4% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 0   Net sales trend   -2.0 -3.0 -4.0 -5.0 -5.0 1.0 0.0 0.0   EBIT trend   1.0 -1.0 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 %   96.8% 103.1% 99.3% 98.6% 82.0% 98.4% 0.0% 0.0%   EBIT %   96.8% 0.0% 99.3% 98.6% 82.0% 98.4% 0.0% 0.0%   EBIT to gross profit (%)   100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 0.0% 0.0%   Net Earnings %   95.8% 104.2% 99.1% 92.7% 80.1% 101.1% 0.0% 0.0%   Profit before depreciation and extraordinary items %   95.8% 104.2% 99.1% 92.7% 80.1% 101.1% 0.0% 0.0%   Pre tax profit less extraordinaries %   95.8% 104.2% 99.1% 92.7% 39.0% 101.1% 0.0% 0.0%   ROA %   127.7% -137.5% 178.9% 42.0% 3.0% 42.3% 0.0% 0.0%   ROI %   134.6% -144.6% 182.7% 46.2% 3.4% 43.7% 0.0% 0.0%   ROE %   196.3% -190.0% 197.6% 44.7% 3.3% 48.5% 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 %   76.9% -41.3% 92.4% 85.0% 96.7% 84.8% 100.0% 100.0%   Relative indebtedness %   29.0% -31.5% 7.9% 40.7% 74.2% 42.4% 0.0% 0.0%   Relative net indebtedness %   29.0% -31.5% 7.9% -120.9% -700.2% 10.0% -144.5% -144.5%   Net int. bear. debt to EBITDA, %   25.9% -27.0% 6.4% -163.7% -942.7% 1.6% 0.0% 0.0%   Gearing %   26.0% -214.0% 6.6% 0.1% 0.1% 14.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.9% 4.0% 3.9% 96.2% 2,796.3% -15.4% 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   0.0 0.0 10.9 5.8 23.9 5.5 0.0 0.0   Current Ratio   0.0 0.0 10.9 5.8 23.9 5.5 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 391.3 161.3 82.2 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)   438.1 425.2 786.0 764.3 681.3 648.6 0.0 0.0   Current assets / Net sales %   0.0% -0.0% 86.3% 235.9% 1,774.6% 234.9% 144.5% 144.5%   Net working capital   -28.0 -32.2 363.4 472.6 354.1 489.0 0.0 0.0   Net working capital %   -29.0% 31.5% 78.4% 195.2% 1,700.4% 192.5% 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   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   Application planning & rights & technical implementation CreditReports.dk Privacy Policy Disclaimer Click here to report an error or submit an improvement suggestion for developers. 1