Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MBJ Fisk 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  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% 5.8% 5.8%   Bankruptcy risk   5.6% 3.1% 3.0% 2.2% 1.5% 1.8% 10.6% 10.3%   Credit score (0-100)   42 58 57 65 76 70 23 24   Credit rating   BBB BBB BBB BBB A A BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.3 21.7 2.1 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 0 0 0   Gross profit   4,488 5,512 8,025 7,673 6,579 6,160 0.0 0.0   EBITDA   215 1,582 3,835 3,325 1,970 1,532 0.0 0.0   EBIT   185 1,543 3,788 3,256 1,904 1,477 0.0 0.0   Pre-tax profit (PTP)   178.9 1,527.2 3,761.6 3,287.7 1,931.5 1,528.4 0.0 0.0   Net earnings   178.9 1,196.6 2,932.9 2,560.9 1,501.6 1,190.7 0.0 0.0   Pre-tax profit without non-rec. items   179 1,527 3,762 3,288 1,931 1,528 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   101 675 327 221 155 100 0.0 0.0   Shareholders equity total   0.8 934 2,227 2,788 2,290 1,630 1,380 1,380   Interest-bearing liabilities   0.0 128 74.3 0.0 8.6 9.2 0.0 0.0   Balance sheet total (assets)   1,510 2,624 5,390 5,524 4,138 3,523 1,380 1,380   Net Debt   -1,322 -1,252 -4,202 -1,619 -2,133 -1,082 -1,380 -1,380     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 0 0 0   Net sales growth   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   4,488 5,512 8,025 7,673 6,579 6,160 0.0 0.0   Gross profit growth   162.9% 22.8% 45.6% -4.4% -14.3% -6.4% -100.0% 0.0%   Employees   9 9 9 9 9 8 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% -11.1% -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)   1,510 2,624 5,390 5,524 4,138 3,523 1,380 1,380   Balance sheet change%   42.5% 73.8% 105.4% 2.5% -25.1% -14.9% -60.8% 0.0%   Added value   214.8 1,581.7 3,835.5 3,324.5 1,973.5 1,531.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -60 536 -396 -175 -131 -110 -100 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 3.0 4.0 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% 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 (%)   4.1% 28.0% 47.2% 42.4% 28.9% 24.0% 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 %   13.4% 74.6% 94.5% 60.7% 40.3% 39.9% 0.0% 0.0%   ROI %   274.5% 264.2% 195.8% 117.6% 73.2% 75.0% 0.0% 0.0%   ROE %   33.7% 255.9% 185.5% 102.1% 59.1% 60.8% 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 %   0.1% 35.6% 41.3% 50.5% 55.3% 46.3% 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, %   -615.2% -79.2% -109.6% -48.7% -108.3% -70.7% 0.0% 0.0%   Gearing %   0.0% 13.7% 3.3% 0.0% 0.4% 0.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   8.8% 25.0% 26.0% 65.1% 333.8% 0.4% 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   0.9 1.1 1.8 2.0 2.2 1.7 0.0 0.0   Current Ratio   0.9 1.2 1.8 2.0 2.3 1.9 0.0 0.0   Cash and cash equivalent   1,321.6 1,380.2 4,276.4 1,619.0 2,142.0 1,091.5 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 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   -99.8 364.5 2,300.5 2,709.0 2,225.9 1,576.0 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  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 0 0 0   Added value / employee   24 176 426 369 219 191 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   24 176 426 369 219 191 0 0   EBIT / employee   21 171 421 362 212 185 0 0   Net earnings / employee   20 133 326 285 167 149 0 0