Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MJK AUTOMATION 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 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 2.3%   Bankruptcy risk   0.5% 0.5% 0.7% 0.7% 0.7% 1.6% 5.8% 5.0%   Credit score (0-100)   99 99 96 94 95 75 38 44   Credit rating   AA AAA AA AA AA A BBB BBB   Credit limit (kDKK)   4,197.5 4,574.0 6,758.3 7,001.6 6,437.2 164.9 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   32,506 36,352 51,942 43,914 35,491 29,667 0.0 0.0   EBITDA   3,325 6,141 22,717 13,299 6,708 -321 0.0 0.0   EBIT   2,719 5,432 21,887 12,312 5,746 -1,108 0.0 0.0   Pre-tax profit (PTP)   2,571.1 5,399.9 21,612.8 12,254.6 5,648.3 -825.8 0.0 0.0   Net earnings   1,797.1 4,429.9 16,012.7 10,410.6 4,604.1 -1,315.4 0.0 0.0   Pre-tax profit without non-rec. items   2,571 5,400 21,613 12,255 5,648 -826 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Tangible assets total   1,616 1,793 1,791 1,715 1,576 2,415 0.0 0.0   Shareholders equity total   31,764 36,193 52,206 62,617 58,846 57,531 57,031 57,031   Interest-bearing liabilities   2,790 3,845 620 624 20,734 18,705 0.0 0.0   Balance sheet total (assets)   45,969 52,768 70,544 82,217 97,250 88,415 57,031 57,031   Net Debt   -3,128 3,821 620 624 20,734 18,705 -56,934 -56,934     See the entire balance sheet 1000.0 Volume  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 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   32,506 36,352 51,942 43,914 35,491 29,667 0.0 0.0   Gross profit growth   -2.0% 11.8% 42.9% -15.5% -19.2% -16.4% -100.0% 0.0%   Employees   53 50 55 55 54 51 0 0   Employee growth %   -5.4% -5.7% 10.0% 0.0% -1.8% -5.6% -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)   45,969 52,768 70,544 82,217 97,250 88,415 57,031 57,031   Balance sheet change%   5.2% 14.8% 33.7% 16.5% 18.3% -9.1% -35.5% 0.0%   Added value   3,325.4 6,140.9 22,717.5 13,298.5 6,732.6 -321.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   333 -533 -832 -947 -1,081 14 -2,415 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 5.0 5.0 -1.0 0.0 0.0   1000.0 Profitability  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 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 (%)   8.4% 14.9% 42.1% 28.0% 16.2% -3.7% 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 %   6.1% 11.1% 35.5% 16.1% 6.4% -0.8% 0.0% 0.0%   ROI %   8.0% 14.7% 47.1% 21.2% 8.0% -1.0% 0.0% 0.0%   ROE %   5.8% 13.0% 36.2% 18.1% 7.6% -2.3% 0.0% 0.0%   1000.0 Solidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Equity ratio %   69.1% 68.6% 74.1% 76.2% 60.8% 65.4% 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, %   -94.1% 62.2% 2.7% 4.7% 309.1% -5,820.5% 0.0% 0.0%   Gearing %   8.8% 10.6% 1.2% 1.0% 35.2% 32.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   5.0% 2.0% 12.3% 9.3% 0.9% 0.3% 0.0% 0.0%   1000.0 Liquidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Quick Ratio   2.2 2.3 3.0 3.9 2.3 2.4 0.0 0.0   Current Ratio   3.0 3.0 3.7 4.7 2.6 2.7 0.0 0.0   Cash and cash equivalent   5,917.7 24.7 0.0 0.0 0.0 0.0 0.0 0.0   1000.0 Capital use efficiency  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 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   29,014.3 33,278.9 49,146.6 62,336.7 58,207.9 53,376.5 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 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   63 123 413 242 125 -6 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   63 123 413 242 124 -6 0 0   EBIT / employee   51 109 398 224 106 -22 0 0   Net earnings / employee   34 89 291 189 85 -26 0 0