Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Majenborg Invest 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  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Bankruptcy risk for industry   1.1% 1.1% 1.1% 1.1% 1.1% 1.1% 1.1% 1.1%   Bankruptcy risk   3.0% 3.8% 3.3% 2.5% 3.2% 3.3% 16.5% 16.5%   Credit score (0-100)   59 51 53 62 55 28 11 11   Credit rating   BBB BBB BBB BBB BBB 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)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales   48 0 0 38 0 0 0 0   Gross profit   48.0 14.1 0.0 37.7 40.3 55.0 0.0 0.0   EBITDA   29.9 14.1 32.6 37.7 40.3 55.0 0.0 0.0   EBIT   29.9 14.1 30.3 35.4 38.0 52.6 0.0 0.0   Pre-tax profit (PTP)   24.9 9.1 24.8 27.2 32.9 47.3 0.0 0.0   Net earnings   19.3 7.1 18.8 20.7 25.1 36.2 0.0 0.0   Pre-tax profit without non-rec. items   24.9 9.1 24.8 27.2 32.9 47.3 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Tangible assets total   465 465 454 452 450 447 0.0 0.0   Shareholders equity total   40.1 47.2 57.1 77.8 103 139 99.2 99.2   Interest-bearing liabilities   410 397 370 353 323 283 0.0 0.0   Balance sheet total (assets)   469 465 454 452 450 447 99.2 99.2   Net Debt   406 397 370 353 323 283 -99.2 -99.2     See the entire balance sheet 1000.0 Volume  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales   48 0 0 38 0 0 0 0   Net sales growth   0.0% -100.0% 0.0% 0.0% -100.0% 0.0% 0.0% 0.0%   Gross profit   48.0 14.1 0.0 37.7 40.3 55.0 0.0 0.0   Gross profit growth   0.0% -70.6% -100.0% 0.0% 6.9% 36.3% -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)   469 465 454 452 450 447 99 99   Balance sheet change%   0.7% -0.7% -2.4% -0.5% -0.5% -0.5% -77.8% 0.0%   Added value   29.9 14.1 32.6 37.7 40.3 55.0 0.0 0.0   Added value %   62.4% 0.0% 0.0% 100.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 -14 -5 -5 -5 -447 0   Net sales trend   0.0 -1.0 0.0 0.0 -1.0 0.0 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  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A EBITDA %   62.4% 0.0% 0.0% 100.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   62.4% 0.0% 0.0% 93.8% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   62.4% 100.0% 0.0% 93.8% 94.2% 95.8% 0.0% 0.0%   Net Earnings %   40.3% 0.0% 0.0% 55.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   40.3% 0.0% 0.0% 61.1% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   51.9% 0.0% 0.0% 72.2% 0.0% 0.0% 0.0% 0.0%   ROA %   6.4% 3.0% 6.6% 7.8% 8.4% 11.7% 0.0% 0.0%   ROI %   6.7% 3.2% 6.9% 8.2% 8.9% 12.4% 0.0% 0.0%   ROE %   69.2% 16.2% 36.1% 30.7% 27.8% 29.9% 0.0% 0.0%   1000.0 Solidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Equity ratio %   8.6% 10.1% 12.6% 17.2% 22.9% 31.1% 100.0% 100.0%   Relative indebtedness %   892.6% 0.0% 0.0% 991.7% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   886.1% 0.0% 0.0% 991.7% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   1,358.1% 2,817.7% 1,135.3% 935.6% 801.7% 514.0% 0.0% 0.0%   Gearing %   1,021.4% 842.2% 648.1% 453.3% 313.9% 203.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.2% 1.2% 1.4% 2.3% 1.5% 1.8% 0.0% 0.0%   1000.0 Liquidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Quick Ratio   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Current Ratio   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Cash and cash equivalent   3.1 0.0 0.0 0.0 0.0 0.0 0.0 0.0   1000.0 Capital use efficiency  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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 %   6.5% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   -147.9 -160.6 -163.6 -162.8 -157.8 -130.8 0.0 0.0   Net working capital %   -308.2% 0.0% 0.0% -431.5% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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