Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MJT CONTAINER ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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

1000.0 Bankruptcy Risk  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   3.1% 5.8% 5.3% 5.4% 7.7% 6.4% 13.0% 13.0%   Credit score (0-100)   58 41 43 42 30 36 17 18   Credit rating   BBB BBB BBB BBB BB 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)  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   3,005 3,471 3,934 4,121 4,731 5,482 0.0 0.0   EBITDA   895 349 410 74.6 237 463 0.0 0.0   EBIT   457 -89.8 137 -135 -58.0 108 0.0 0.0   Pre-tax profit (PTP)   420.4 -115.7 117.0 -144.9 -84.7 74.1 0.0 0.0   Net earnings   326.5 -91.6 89.8 -113.8 -65.9 54.7 0.0 0.0   Pre-tax profit without non-rec. items   420 -116 117 -145 -84.7 74.1 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e N/A Tangible assets total   669 416 602 864 1,074 960 0.0 0.0   Shareholders equity total   1,263 1,172 1,262 1,148 1,082 1,137 987 987   Interest-bearing liabilities   0.7 6.2 0.0 303 9.9 324 0.0 0.0   Balance sheet total (assets)   2,910 3,001 2,960 3,451 3,957 3,875 987 987   Net Debt   -238 1.6 -168 303 9.9 324 -987 -987     See the entire balance sheet 1000.0 Volume  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e 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   3,005 3,471 3,934 4,121 4,731 5,482 0.0 0.0   Gross profit growth   19.7% 15.5% 13.3% 4.7% 14.8% 15.9% -100.0% 0.0%   Employees   6 9 9 11 11 13 0 0   Employee growth %   0.0% 50.0% 0.0% 22.2% 0.0% 18.2% -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)   2,910 3,001 2,960 3,451 3,957 3,875 987 987   Balance sheet change%   5.2% 3.1% -1.4% 16.6% 14.7% -2.1% -74.5% 0.0%   Added value   894.8 349.3 409.7 74.6 151.8 462.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -813 -742 -137 44 -86 -469 -960 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 -1.0 1.0 -1.0 -2.0 1.0 0.0 0.0   1000.0 Profitability  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e 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 (%)   15.2% -2.6% 3.5% -3.3% -1.2% 2.0% 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 %   16.1% -3.0% 4.6% -4.2% -1.6% 2.7% 0.0% 0.0%   ROI %   41.6% -7.4% 11.2% -10.0% -3.9% 7.3% 0.0% 0.0%   ROE %   29.7% -7.5% 7.4% -9.4% -5.9% 4.9% 0.0% 0.0%   1000.0 Solidity  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e N/A Equity ratio %   43.4% 39.1% 42.6% 33.3% 27.3% 29.3% 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, %   -26.6% 0.5% -41.1% 406.1% 4.2% 70.0% 0.0% 0.0%   Gearing %   0.1% 0.5% 0.0% 26.4% 0.9% 28.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   5,945.7% 757.9% 645.7% 6.4% 17.1% 20.0% 0.0% 0.0%   1000.0 Liquidity  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e N/A Quick Ratio   1.2 1.3 1.3 1.1 1.1 1.0 0.0 0.0   Current Ratio   1.2 1.3 1.3 1.1 1.1 1.0 0.0 0.0   Cash and cash equivalent   238.5 4.6 168.4 0.0 0.0 0.0 0.0 0.0   1000.0 Capital use efficiency  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e 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   373.1 584.1 543.8 176.3 318.7 80.9 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  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   149 39 46 7 14 36 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   149 39 46 7 22 36 0 0   EBIT / employee   76 -10 15 -12 -5 8 0 0   Net earnings / employee   54 -10 10 -10 -6 4 0 0