Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MJC METAL 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  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   11.6% 10.2% 3.5% 5.1% 6.0% 2.2% 20.4% 20.4%   Credit score (0-100)   23 26 55 45 39 65 5 4   Credit rating   BB BB BBB BBB BBB BBB B B   Credit limit (kDKK)   0.0 -0.0 0.0 0.0 0.0 0.2 -0.0 -0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   5,546 5,657 9,342 14,897 12,124 15,507 0.0 0.0   EBITDA   -3,777 -2,716 132 1,004 -497 2,087 0.0 0.0   EBIT   -3,777 -2,785 76.8 834 -832 1,385 0.0 0.0   Pre-tax profit (PTP)   -3,957.6 -2,963.1 -80.7 587.3 -1,007.7 838.0 0.0 0.0   Net earnings   -3,048.8 -3,895.9 257.1 587.3 -1,007.7 838.0 0.0 0.0   Pre-tax profit without non-rec. items   -3,958 -2,963 -80.7 587 -1,008 838 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Tangible assets total   0.0 291 89.0 387 1,156 1,415 0.0 0.0   Shareholders equity total   618 -3,278 229 1,397 390 1,228 -313 -313   Interest-bearing liabilities   3,589 6,071 5,029 6,589 5,084 14,226 313 313   Balance sheet total (assets)   6,592 4,580 9,887 14,133 14,092 24,101 0.0 0.0   Net Debt   3,499 6,071 5,029 6,589 4,937 14,226 313 313     See the entire balance sheet 1000.0 Volume  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e 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   5,546 5,657 9,342 14,897 12,124 15,507 0.0 0.0   Gross profit growth   0.0% 2.0% 65.1% 59.5% -18.6% 27.9% -100.0% 0.0%   Employees   20 18 19 28 28 29 0 0   Employee growth %   0.0% -10.0% 5.6% 47.4% 0.0% 3.6% -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)   6,592 4,580 9,887 14,133 14,092 24,101 0 0   Balance sheet change%   0.0% -30.5% 115.9% 42.9% -0.3% 71.0% -100.0% 0.0%   Added value   -3,777.3 -2,716.0 132.2 1,004.2 -662.1 2,086.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 222 -258 371 272 682 -2,620 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -1.0 -2.0 1.0 2.0 -1.0 1.0 0.0 0.0   1000.0 Profitability  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e 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 (%)   -68.1% -49.2% 0.8% 5.6% -6.9% 8.9% 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 %   -53.6% -38.3% 1.1% 6.9% -4.4% 7.5% 0.0% 0.0%   ROI %   -89.6% -53.9% 1.5% 10.7% -8.8% 12.8% 0.0% 0.0%   ROE %   -493.5% -149.9% 10.7% 72.2% -112.8% 103.6% 0.0% 0.0%   1000.0 Solidity  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Equity ratio %   9.4% -41.7% 2.3% 9.9% 20.7% 14.3% -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, %   -92.6% -223.5% 3,803.4% 656.1% -992.6% 681.7% 0.0% 0.0%   Gearing %   581.0% -185.2% 2,200.7% 471.5% 1,304.4% 1,158.7% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   10.5% 4.0% 3.2% 4.2% 6.5% 6.2% 0.0% 0.0%   1000.0 Liquidity  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Quick Ratio   1.0 0.4 1.0 0.8 0.7 0.5 0.0 0.0   Current Ratio   1.1 0.5 1.3 1.1 1.3 1.1 0.0 0.0   Cash and cash equivalent   90.1 0.2 0.0 0.0 147.1 0.0 0.0 0.0   1000.0 Capital use efficiency  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e 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   617.8 -3,569.6 2,058.5 1,361.6 2,678.9 2,521.0 -156.4 -156.4   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   -189 -151 7 36 -24 72 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -189 -151 7 36 -18 72 0 0   EBIT / employee   -189 -155 4 30 -30 48 0 0   Net earnings / employee   -152 -216 14 21 -36 29 0 0