Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MAJUST 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   9.8% 10.4% 10.5% 7.8% 5.1% 9.3% 21.1% 20.7%   Credit score (0-100)   26 23 22 30 42 27 5 5   Credit rating   BB BB BB BB BBB 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)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   1,482 383 432 854 967 668 0.0 0.0   EBITDA   421 388 -120 248 362 14.0 0.0 0.0   EBIT   421 388 -120 248 362 14.0 0.0 0.0   Pre-tax profit (PTP)   483.3 431.9 -102.2 263.1 383.0 23.4 0.0 0.0   Net earnings   376.4 336.6 -79.9 205.1 298.1 16.1 0.0 0.0   Pre-tax profit without non-rec. items   483 432 -102 263 383 23.4 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   1,707 544 464 669 967 283 43.0 43.0   Interest-bearing liabilities   137 0.0 0.0 0.0 0.0 28.4 0.0 0.0   Balance sheet total (assets)   2,040 780 598 796 1,205 390 43.0 43.0   Net Debt   137 -150 -18.5 -247 -248 -237 -43.0 -43.0     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   1,482 383 432 854 967 668 0.0 0.0   Gross profit growth   -12.4% -74.2% 12.8% 97.6% 13.2% -30.9% -100.0% 0.0%   Employees   3 1 1 1 1 1 0 0   Employee growth %   0.0% -66.7% 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)   2,040 780 598 796 1,205 390 43 43   Balance sheet change%   10.8% -61.8% -23.3% 33.0% 51.4% -67.7% -89.0% 0.0%   Added value   420.7 388.4 -119.9 247.5 361.5 14.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 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 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 -1.0 1.0 2.0 3.0 0.0 0.0   1000.0 Profitability  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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 (%)   28.4% 101.4% -27.7% 29.0% 37.4% 2.1% 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 %   25.5% 31.4% -14.6% 37.9% 38.3% 3.0% 0.0% 0.0%   ROI %   30.7% 37.1% -20.0% 46.6% 46.9% 3.7% 0.0% 0.0%   ROE %   24.8% 29.9% -15.9% 36.2% 36.4% 2.6% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   83.7% 69.7% 77.5% 84.0% 80.2% 72.7% 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, %   32.7% -38.7% 15.4% -99.9% -68.7% -1,691.1% 0.0% 0.0%   Gearing %   8.1% 0.0% 0.0% 0.0% 0.0% 10.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   12.6% 15.6% 0.0% 0.0% 0.0% 2.3% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   6.1 3.3 4.4 6.2 5.0 3.6 0.0 0.0   Current Ratio   6.1 3.3 4.4 6.2 5.0 3.6 0.0 0.0   Cash and cash equivalent   0.0 150.4 18.5 247.2 248.5 265.0 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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 %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   1,707.0 543.6 457.7 662.8 961.0 277.0 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   140 388 -120 248 362 14 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   140 388 -120 248 362 14 0 0   EBIT / employee   140 388 -120 248 362 14 0 0   Net earnings / employee   125 337 -80 205 298 16 0 0