Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MJ Biler S/I 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 2019/12 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   11.9% 3.5% 4.4% 6.6% 9.8% 37.7% 17.6% 17.6%   Credit score (0-100)   21 53 46 35 24 0 9 9   Credit rating   BB BBB BBB BBB BB C 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   698 555 874 599 168 2 2 2   Gross profit   367 220 171 146 34.6 -210 0.0 0.0   EBITDA   121 62.4 117 128 30.1 -211 0.0 0.0   EBIT   121 62.4 117 128 10.1 -434 0.0 0.0   Pre-tax profit (PTP)   123.2 63.6 118.4 20.8 3.0 -439.3 0.0 0.0   Net earnings   123.2 63.6 92.3 16.2 2.3 -439.3 0.0 0.0   Pre-tax profit without non-rec. items   123 63.6 118 20.8 3.0 -439 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   59.4 489 489 386 227 3.4 0.0 0.0   Shareholders equity total   251 235 328 307 151 -207 -295 -295   Interest-bearing liabilities   0.0 478 297 118 0.0 0.0 295 295   Balance sheet total (assets)   309 739 661 467 232 4.1 0.0 0.0   Net Debt   -31.0 235 202 115 -5.8 -0.7 295 295     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   698 555 874 599 168 2 2 2   Net sales growth   -15.1% -20.4% 57.3% -31.4% -71.9% -98.6% 0.0% 0.0%   Gross profit   367 220 171 146 34.6 -210 0.0 0.0   Gross profit growth   -29.8% -40.0% -22.2% -15.0% -76.2% 0.0% 0.0% 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   -245.9 -157.8 -54.1 -18.2 -4.5 -1.1 0.0 0.0   Balance sheet total (assets)   309 739 661 467 232 4 0 0   Balance sheet change%   18.1% 138.9% -10.6% -29.3% -50.3% -98.2% -100.0% 0.0%   Added value   367.1 220.2 171.4 145.7 14.6 -210.0 0.0 0.0   Added value %   52.6% 39.7% 19.6% 24.3% 8.7% -8,928.9% 0.0% 0.0%   Investments   -89 430 0 -103 -179 -446 -3 0   Net sales trend   -1.0 -2.0 1.0 -1.0 -2.0 -3.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 5.0 5.0 -1.0 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 %   17.4% 11.2% 13.4% 21.3% 17.9% -8,976.9% 0.0% 0.0%   EBIT %   17.4% 11.2% 13.4% 21.3% 6.0% -18,462.6% 0.0% 0.0%   EBIT to gross profit (%)   33.0% 28.3% 68.4% 87.5% 29.2% 206.8% 0.0% 0.0%   Net Earnings %   17.7% 11.5% 10.6% 2.7% 1.4% -18,676.9% 0.0% 0.0%   Profit before depreciation and extraordinary items %   17.7% 11.5% 10.6% 2.7% 13.3% -9,191.2% 0.0% 0.0%   Pre tax profit less extraordinaries %   17.7% 11.5% 13.6% 3.5% 1.8% -18,676.9% 0.0% 0.0%   ROA %   43.6% 12.7% 17.0% 41.1% 3.2% -195.8% 0.0% 0.0%   ROI %   50.5% 13.8% 17.8% 4.7% 3.9% -576.6% 0.0% 0.0%   ROE %   50.0% 26.2% 32.8% 5.1% 1.0% -567.8% 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 %   81.3% 31.7% 49.6% 65.7% 64.8% -98.1% -100.0% -100.0%   Relative indebtedness %   8.3% 90.9% 38.1% 26.7% 48.5% 8,983.5% 12,557.8% 12,557.8%   Relative net indebtedness %   3.9% 47.2% 27.3% 26.2% 45.1% 8,953.9% 12,557.8% 12,557.8%   Net int. bear. debt to EBITDA, %   -25.6% 376.9% 172.6% 90.0% -19.2% 0.3% 0.0% 0.0%   Gearing %   0.0% 203.5% 90.6% 38.3% 0.0% 0.0% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 1.2% 0.2% 2.0% 14.0% 0.0% 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   4.3 9.3 16.9 3.4 0.1 0.0 0.0 0.0   Current Ratio   4.3 9.3 16.9 3.4 0.1 0.0 0.0 0.0   Cash and cash equivalent   31.0 242.3 94.6 2.8 5.8 0.7 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)   114.6 5.2 32.3 26.4 0.0 0.0 0.0 0.0   Trade creditors turnover (days)   0.0 14.0 0.0 0.0 216.6 363.6 0.0 0.0   Current assets / Net sales %   35.8% 45.1% 19.7% 13.5% 3.4% 29.6% 0.0% 0.0%   Net working capital   192.1 223.2 161.7 57.2 -75.2 -210.6 -147.7 -147.7   Net working capital %   27.5% 40.2% 18.5% 9.5% -44.6% -8,953.9% -6,278.9% -6,278.9%   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   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