CVR number 28857756
Industry 255300

MJ PULVER TEKNIK ApS

 

Quicksearch
from your own companies
Analyst: XBRLDenmark
 
Loading...

Loading...

Loading...

Loading...

 
Loading...
Bankruptcy Risk 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12
Bankruptcy risk for industry  1.5% 1.5% 1.5% 1.5% 1.5%  
Bankruptcy risk  3.3% 4.4% 3.8% 5.4% 6.9%  
Credit score (0-100)  55 46 51 41 35  
Credit rating  BBB BBB BBB BBB BBB  
Credit limit (kDKK)  0.0 0.0 0.0 0.0 0.0  
How are these values calculated?
 
View the automatically generated explanation of bankruptcy risk

Income statement (kDKK) 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12
Net sales  0 0 0 0 0  
Gross profit  1,364 1,239 880 839 417  
EBITDA  766 643 278 215 -226  
EBIT  731 607 210 150 -286  
Pre-tax profit (PTP)  725.7 601.4 203.2 125.7 -313.0  
Net earnings  566.1 469.1 168.2 98.0 -244.3  
Pre-tax profit without non-rec. items  726 601 203 126 -313  
 
See the entire income statement

Balance sheet (kDKK) 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12
Tangible assets total  124 88.8 400 352 292  
Shareholders equity total  1,389 1,308 1,026 964 620  
Interest-bearing liabilities  751 0.0 191 1,168 1,322  
Balance sheet total (assets)  2,618 1,824 1,612 2,447 2,368  
Net Debt  476 -142 -448 0.6 813  
 
See the entire balance sheet

Volume 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12
Net sales  0 0 0 0 0  
Net sales growth  0.0% 0.0% 0.0% 0.0% 0.0%  
Gross profit  1,364 1,239 880 839 417  
Gross profit growth  249.8% -9.2% -29.0% -4.6% -50.3%  
Employees  1 1 1 1 1  
Employee growth %  0.0% 0.0% 0.0% 0.0% 0.0%  
Employee expenses  0.0 0.0 0.0 0.0 0.0  
Balance sheet total (assets)  2,618 1,824 1,612 2,447 2,368  
Balance sheet change%  73.7% -30.4% -11.6% 51.8% -3.2%  
Added value  766.4 642.8 277.7 217.3 -226.4  
Added value %  0.0% 0.0% 0.0% 0.0% 0.0%  
Investments  -71 -71 244 -114 -119  
Net sales trend  0.0 0.0 0.0 0.0 0.0  
EBIT trend  1.0 2.0 3.0 4.0 -1.0  

Profitability 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12
EBITDA %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT to gross profit (%)  53.6% 49.0% 23.9% 17.8% -68.5%  
Net Earnings %  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%  
Pre tax profit less extraordinaries %  0.0% 0.0% 0.0% 0.0% 0.0%  
ROA %  35.4% 27.3% 12.2% 7.5% -11.5%  
ROI %  42.7% 34.6% 16.6% 9.0% -13.5%  
ROE %  51.2% 34.8% 14.4% 9.8% -30.8%  

Solidity 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12
Equity ratio %  53.0% 71.7% 63.6% 39.4% 26.2%  
Relative indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Relative net indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net int. bear. debt to EBITDA, %  62.2% -22.0% -161.1% 0.3% -359.3%  
Gearing %  54.1% 0.0% 18.6% 121.1% 213.3%  
Net interest  0 0 0 0 0  
Financing costs %  0.9% 1.6% 7.3% 3.8% 3.0%  

Liquidity 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12
Quick Ratio  2.0 2.9 1.5 1.2 1.0  
Current Ratio  2.1 3.4 2.1 1.4 1.2  
Cash and cash equivalent  274.8 141.5 638.0 1,167.4 508.6  

Capital use efficiency 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12
Trade debtors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Trade creditors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Current assets / Net sales %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net working capital  1,327.3 1,223.7 626.1 620.6 327.8  
Net working capital %  0.0% 0.0% 0.0% 0.0% 0.0%  

Employee efficiency 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12
Net sales / employee  0 0 0 0 0  
Added value / employee  766 643 278 217 -226  
Employee expenses / employee  0 0 0 0 0  
EBITDA / employee  766 643 278 215 -226  
EBIT / employee  731 607 210 150 -286  
Net earnings / employee  566 469 168 98 -244