Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MFA INGENIØRFIRMA + JENSEN CONSULT ApS

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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

1000.0 Bankruptcy Risk  2017 2018/3 2018 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 2.0%   Bankruptcy risk   14.5% 19.7% 12.5% 8.3% 7.2% 7.4% 13.3% 14.9%   Credit score (0-100)   16 7 20 29 32 32 17 2   Credit rating   B C B B BB BB B B   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 2018/3 2018 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023e N/A 2024e N/A Net sales   0 0 448 708 0 0 0 0   Gross profit   268 553 448 477 406 442 0.0 0.0   EBITDA   194 162 51.6 290 274 399 0.0 0.0   EBIT   194 162 51.6 290 274 399 0.0 0.0   Pre-tax profit (PTP)   194.3 162.3 50.2 287.3 271.1 414.2 0.0 0.0   Net earnings   194.3 162.3 50.2 209.1 211.5 369.2 0.0 0.0   Pre-tax profit without non-rec. items   194 162 50.2 287 271 414 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2018/3 2018 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023e N/A 2024e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   -331 112 162 91.1 303 672 592 592   Interest-bearing liabilities   491 0.0 0.0 138 83.7 35.1 0.0 0.0   Balance sheet total (assets)   161 112 181 368 471 769 592 592   Net Debt   431 0.0 -156 -220 49.3 -209 -592 -592     See the entire balance sheet 1000.0 Volume  2017 2018/3 2018 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023e N/A 2024e N/A Net sales   0 0 448 708 0 0 0 0   Net sales growth   0.0% 0.0% 0.0% 58.2% -100.0% 0.0% 0.0% 0.0%   Gross profit   268 553 448 477 406 442 0.0 0.0   Gross profit growth   -54.1% 105.9% -19.1% 6.6% -15.0% 9.0% -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)   161 112 181 368 471 769 592 592   Balance sheet change%   750.4% -30.4% 62.1% 103.0% 28.1% 63.2% -23.1% 0.0%   Added value   194.3 162.3 51.6 290.0 273.5 398.8 0.0 0.0   Added value %   0.0% 0.0% 11.5% 41.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 0   Net sales trend   0.0 0.0 0.0 1.0 -1.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 3.0 4.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2017 2018/3 2018 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023e N/A 2024e N/A EBITDA %   0.0% 0.0% 11.5% 41.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   0.0% 0.0% 11.5% 41.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   72.4% 29.4% 11.5% 60.8% 67.4% 90.2% 0.0% 0.0%   Net Earnings %   0.0% 0.0% 11.2% 29.5% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 0.0% 11.2% 29.5% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 0.0% 11.2% 40.6% 0.0% 0.0% 0.0% 0.0%   ROA %   37.5% 53.8% 35.2% 105.6% 65.2% 66.9% 0.0% 0.0%   ROI %   37.6% 53.8% 37.7% 148.3% 88.9% 75.9% 0.0% 0.0%   ROE %   216.4% 119.1% 36.7% 165.2% 107.4% 75.8% 0.0% 0.0%   1000.0 Solidity  2017 2018/3 2018 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023e N/A 2024e N/A Equity ratio %   -67.3% 100.0% 89.4% 24.8% 64.2% 87.3% 100.0% 100.0%   Relative indebtedness %   0.0% 0.0% 4.3% 39.1% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   0.0% 0.0% -30.5% -11.5% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   222.1% 0.0% -301.8% -75.9% 18.0% -52.5% 0.0% 0.0%   Gearing %   -148.6% 0.0% 0.0% 151.6% 27.7% 5.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 4.0% 2.2% 1.1% 0.0% 0.0%   1000.0 Liquidity  2017 2018/3 2018 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023e N/A 2024e N/A Quick Ratio   0.3 0.0 9.4 1.7 4.1 14.7 0.0 0.0   Current Ratio   0.3 0.0 9.4 1.7 4.1 14.7 0.0 0.0   Cash and cash equivalent   59.8 0.0 155.6 358.3 34.4 244.4 0.0 0.0   1000.0 Capital use efficiency  2017 2018/3 2018 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023e N/A 2024e N/A Trade debtors turnover (days)   0.0 0.0 20.9 5.0 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% 40.5% 52.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   -330.5 111.8 162.0 154.3 357.0 716.8 0.0 0.0   Net working capital %   0.0% 0.0% 36.2% 21.8% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2017 2018/3 2018 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023e N/A 2024e 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