Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MJ GROUP 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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 3.6% 3.6%   Bankruptcy risk   14.9% 10.3% 16.4% 8.7% 3.7% 23.7% 22.1% 21.7%   Credit score (0-100)   15 25 11 27 51 3 4 4   Credit rating   BB BB BB BB BBB B 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)  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   0 0 0 0 0 4,742 4,742 4,742   Gross profit   1,369 1,096 1,293 1,519 2,802 1,655 0.0 0.0   EBITDA   75.9 203 162 282 985 188 0.0 0.0   EBIT   42.0 94.7 25.4 142 814 113 0.0 0.0   Pre-tax profit (PTP)   41.4 94.7 23.3 141.5 590.1 112.9 0.0 0.0   Net earnings   41.4 94.7 3.7 120.6 412.9 88.1 0.0 0.0   Pre-tax profit without non-rec. items   41.4 94.7 23.3 141 590 113 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   84.9 374 354 278 300 225 0.0 0.0   Shareholders equity total   -266 -161 -158 -37.1 376 138 88.1 88.1   Interest-bearing liabilities   171 120 44.6 248 0.0 0.0 0.0 0.0   Balance sheet total (assets)   739 712 891 885 1,116 251 88.1 88.1   Net Debt   124 44.3 -158 -32.7 -432 0.0 -88.1 -88.1     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   0 0 0 0 0 4,742 4,742 4,742   Net sales growth   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   1,369 1,096 1,293 1,519 2,802 1,655 0.0 0.0   Gross profit growth   10.9% -19.9% 17.9% 17.5% 84.5% -41.0% -100.0% 0.0%   Employees   0 0 0 0 0 4 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)   739 712 891 885 1,116 251 88 88   Balance sheet change%   26.3% -3.7% 25.2% -0.8% 26.2% -77.6% -64.9% 0.0%   Added value   75.9 202.6 161.9 282.2 954.1 188.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 4.0% 0.0% 0.0%   Investments   -63 181 -157 -216 -148 -150 -225 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 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 %   0.0% 0.0% 0.0% 0.0% 0.0% 4.0% 0.0% 0.0%   EBIT %   0.0% 0.0% 0.0% 0.0% 0.0% 2.4% 0.0% 0.0%   EBIT to gross profit (%)   3.1% 8.6% 2.0% 9.4% 29.1% 6.8% 0.0% 0.0%   Net Earnings %   0.0% 0.0% 0.0% 0.0% 0.0% 1.9% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 0.0% 0.0% 0.0% 0.0% 3.4% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 0.0% 0.0% 0.0% 0.0% 2.4% 0.0% 0.0%   ROA %   4.4% 10.1% 2.6% 14.5% 79.9% 16.5% 0.0% 0.0%   ROI %   48.2% 65.2% 31.0% 97.4% 261.1% 43.9% 0.0% 0.0%   ROE %   6.2% 13.1% 0.5% 13.6% 65.5% 34.3% 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 %   -26.5% -18.5% -15.0% -4.0% 33.7% 55.1% 100.0% 100.0%   Relative indebtedness %   0.0% 0.0% 0.0% 0.0% 0.0% 2.4% 0.0% 0.0%   Relative net indebtedness %   0.0% 0.0% 0.0% 0.0% 0.0% 2.4% -1.9% -1.9%   Net int. bear. debt to EBITDA, %   163.1% 21.9% -97.8% -11.6% -43.8% 0.0% 0.0% 0.0%   Gearing %   -64.4% -74.1% -28.3% -667.8% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.8% 0.1% 2.6% 0.7% 180.9% 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   0.3 0.4 0.5 0.7 1.1 0.2 0.0 0.0   Current Ratio   0.3 0.4 0.5 0.7 1.1 0.2 0.0 0.0   Cash and cash equivalent   47.7 75.3 202.8 280.6 431.7 0.0 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 1.9 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% 0.5% 1.9% 1.9%   Net working capital   -721.8 -535.9 -511.3 -314.9 75.3 -87.3 0.0 0.0   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% -1.8% 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   0 0 0 0 0 1,186 0 0   Added value / employee   0 0 0 0 0 47 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 47 0 0   EBIT / employee   0 0 0 0 0 28 0 0   Net earnings / employee   0 0 0 0 0 22 0 0