Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MJRBP 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   0.4% 0.4% 0.4% 0.4% 0.4% 0.4% 0.4% 0.4%   Bankruptcy risk   3.0% 2.7% 0.7% 0.9% 1.8% 0.9% 8.3% 8.2%   Credit score (0-100)   59 62 94 87 71 86 29 30   Credit rating   BBB BBB AA A A A BB BB   Credit limit (kDKK)   0.0 0.0 1,062.0 784.3 17.3 832.8 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 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   386 11,808 185 125 11,596 2,202 2,202 2,202   Gross profit   380 11,802 140 78.0 11,544 2,156 0.0 0.0   EBITDA   380 11,802 140 78.0 11,544 2,156 0.0 0.0   EBIT   380 11,802 140 78.0 11,544 2,156 0.0 0.0   Pre-tax profit (PTP)   380.0 11,895.0 766.0 624.0 10,627.5 2,622.6 0.0 0.0   Net earnings   382.0 11,877.0 640.0 513.0 10,840.1 2,527.8 0.0 0.0   Pre-tax profit without non-rec. items   380 11,895 766 624 10,627 2,623 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   883 11,109 11,640 11,853 21,993 11,321 5,096 5,096   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   907 11,257 11,792 11,895 22,001 11,328 5,096 5,096   Net Debt   -31.0 -5,375 -5,839 -6,012 -14,768 -5,983 -5,096 -5,096     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   386 11,808 185 125 11,596 2,202 2,202 2,202   Net sales growth   45.7% 2,959.1% -98.4% -32.4% 9,176.5% -81.0% 0.0% 0.0%   Gross profit   380 11,802 140 78.0 11,544 2,156 0.0 0.0   Gross profit growth   45.0% 3,005.8% -98.8% -44.3% 14,700.0% -81.3% -100.0% 0.0%   Employees   1 1 1 1 1 1 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% -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)   907 11,257 11,792 11,895 22,001 11,328 5,096 5,096   Balance sheet change%   25.1% 1,141.1% 4.8% 0.9% 85.0% -48.5% -55.0% 0.0%   Added value   380.0 11,802.0 140.0 78.0 11,544.0 2,155.8 0.0 0.0   Added value %   98.4% 99.9% 75.7% 62.4% 99.6% 97.9% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 0   Net sales trend   2.0 3.0 -1.0 -2.0 1.0 -1.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 5.0 5.0 5.0 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 %   98.4% 99.9% 75.7% 62.4% 99.6% 97.9% 0.0% 0.0%   EBIT %   98.4% 99.9% 75.7% 62.4% 99.6% 97.9% 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 %   99.0% 100.6% 345.9% 410.4% 93.5% 114.8% 0.0% 0.0%   Profit before depreciation and extraordinary items %   99.0% 100.6% 345.9% 410.4% 93.5% 114.8% 0.0% 0.0%   Pre tax profit less extraordinaries %   98.4% 100.7% 414.1% 499.2% 91.7% 119.1% 0.0% 0.0%   ROA %   46.6% 195.6% 6.7% 5.4% 69.9% 15.8% 0.0% 0.0%   ROI %   47.9% 198.4% 6.8% 5.4% 70.0% 15.9% 0.0% 0.0%   ROE %   48.2% 198.1% 5.6% 4.4% 64.1% 15.2% 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 %   97.4% 98.7% 98.7% 99.6% 100.0% 99.9% 100.0% 100.0%   Relative indebtedness %   6.2% 1.3% 82.2% 33.6% 0.1% 0.3% 0.0% 0.0%   Relative net indebtedness %   -1.8% -44.3% -3,074.1% -4,776.0% -127.3% -271.4% -231.5% -231.5%   Net int. bear. debt to EBITDA, %   -8.2% -45.5% -4,170.7% -7,707.7% -127.9% -277.5% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   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 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   1.4 40.7 42.7 158.7 2,072.9 827.1 0.0 0.0   Current Ratio   1.4 40.7 42.7 158.7 2,072.9 827.1 0.0 0.0   Cash and cash equivalent   31.0 5,375.0 5,839.0 6,012.0 14,768.0 5,983.4 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)   0.0 0.0 0.0 0.0 53.0 59.7 0.0 0.0   Current assets / Net sales %   8.5% 51.0% 3,505.4% 5,331.2% 135.5% 281.8% 231.5% 231.5%   Net working capital   9.0 1,218.0 691.0 680.0 10,759.8 828.0 0.0 0.0   Net working capital %   2.3% 10.3% 373.5% 544.0% 92.8% 37.6% 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   386 11,808 185 125 11,596 2,202 0 0   Added value / employee   380 11,802 140 78 11,544 2,156 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   380 11,802 140 78 11,544 2,156 0 0   EBIT / employee   380 11,802 140 78 11,544 2,156 0 0   Net earnings / employee   382 11,877 640 513 10,840 2,528 0 0