Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MJ BYG, BRØNDERSLEV 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   3.7% 3.5% 2.7% 1.7% 2.7% 3.5% 10.8% 10.6%   Credit score (0-100)   53 53 58 72 60 53 23 23   Credit rating   BBB BBB BBB A BBB BBB BB BB   Credit limit (kDKK)   0.0 0.0 0.0 12.3 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   13,655 10,728 12,796 13,651 13,002 10,061 0.0 0.0   EBITDA   2,778 834 1,722 2,132 1,742 2,041 0.0 0.0   EBIT   2,693 702 1,614 2,018 1,628 1,440 0.0 0.0   Pre-tax profit (PTP)   2,797.7 755.5 1,674.7 2,058.9 1,800.1 1,734.7 0.0 0.0   Net earnings   2,205.7 574.6 1,306.5 2,125.9 870.5 1,375.2 0.0 0.0   Pre-tax profit without non-rec. items   2,798 756 1,675 2,059 1,800 1,735 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   652 364 257 143 28.8 0.0 0.0 0.0   Shareholders equity total   3,386 2,961 4,067 5,693 4,814 5,689 5,564 5,564   Interest-bearing liabilities   0.0 0.0 0.0 0.0 677 0.0 0.0 0.0   Balance sheet total (assets)   10,775 9,900 10,039 11,676 12,482 11,344 5,564 5,564   Net Debt   -2,603 -6,002 -5,540 -7,064 586 -3,002 -5,564 -5,564     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   13,655 10,728 12,796 13,651 13,002 10,061 0.0 0.0   Gross profit growth   10.1% -21.4% 19.3% 6.7% -4.8% -22.6% -100.0% 0.0%   Employees   25 26 25 26 26 19 0 0   Employee growth %   0.0% 4.0% -3.8% 4.0% 0.0% -26.9% -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)   10,775 9,900 10,039 11,676 12,482 11,344 5,564 5,564   Balance sheet change%   23.2% -8.1% 1.4% 16.3% 6.9% -9.1% -51.0% 0.0%   Added value   2,777.8 833.9 1,721.7 2,131.6 1,741.6 2,041.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   134 -420 -215 -228 -228 -630 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 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 2019/12 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 (%)   19.7% 6.5% 12.6% 14.8% 12.5% 14.3% 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 %   28.8% 7.9% 17.3% 19.4% 14.9% 14.7% 0.0% 0.0%   ROI %   91.3% 20.0% 37.7% 33.2% 25.8% 25.9% 0.0% 0.0%   ROE %   96.6% 18.1% 37.2% 43.6% 16.6% 26.2% 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 %   31.4% 29.9% 40.5% 48.8% 38.6% 50.1% 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, %   -93.7% -719.8% -321.8% -331.4% 33.6% -147.1% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 14.1% 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% 1.3% 3.6% 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   1.5 1.5 2.0 2.7 1.8 2.5 0.0 0.0   Current Ratio   1.5 1.6 2.0 2.7 1.9 2.6 0.0 0.0   Cash and cash equivalent   2,603.1 6,002.4 5,540.0 7,063.8 91.5 3,002.4 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   3,577.1 3,545.3 4,994.4 7,317.9 5,824.5 6,968.7 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   111 32 69 82 67 107 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   111 32 69 82 67 107 0 0   EBIT / employee   108 27 65 78 63 76 0 0   Net earnings / employee   88 22 52 82 33 72 0 0