Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MJW EJENDOMME 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  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Bankruptcy risk for industry   0.4% 0.4% 0.4% 0.4% 0.4% 0.4% 0.4% 0.4%   Bankruptcy risk   1.9% 2.4% 4.0% 3.7% 21.1% 3.2% 16.1% 16.1%   Credit score (0-100)   72 65 51 52 4 55 10 11   Credit rating   A BBB BBB BBB B BBB BB BB   Credit limit (kDKK)   0.8 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)  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   1,237 1,118 1,311 964 1,017 3,318 0.0 0.0   EBITDA   1,237 1,118 1,311 964 1,017 3,318 0.0 0.0   EBIT   1,267 868 151 279 -3,925 1,898 0.0 0.0   Pre-tax profit (PTP)   541.6 157.5 -539.7 -373.7 -4,582.7 1,134.1 0.0 0.0   Net earnings   422.5 122.8 -421.0 -291.5 -4,517.7 1,146.7 0.0 0.0   Pre-tax profit without non-rec. items   542 157 -540 -374 -4,583 1,134 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Tangible assets total   23,280 23,030 21,870 21,380 16,510 15,130 0.0 0.0   Shareholders equity total   2,207 2,330 1,909 1,618 -3,050 -1,903 -1,983 -1,983   Interest-bearing liabilities   20,249 19,908 19,360 18,861 18,712 15,902 1,983 1,983   Balance sheet total (assets)   23,609 23,287 22,166 21,552 16,540 15,238 0.0 0.0   Net Debt   20,249 19,908 19,360 18,861 18,712 15,842 1,983 1,983     See the entire balance sheet 1000.0 Volume  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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   1,237 1,118 1,311 964 1,017 3,318 0.0 0.0   Gross profit growth   8.3% -9.6% 17.3% -26.5% 5.5% 226.4% -100.0% 0.0%   Employees   1 1 1 1 1 1 0 0   Employee growth %   0.0% 0.0% 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)   23,609 23,287 22,166 21,552 16,540 15,238 0 0   Balance sheet change%   0.5% -1.4% -4.8% -2.8% -23.3% -7.9% -100.0% 0.0%   Added value   1,266.9 867.9 151.3 278.8 -3,924.7 1,897.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   30 -250 -1,160 -490 -4,870 -1,380 -15,130 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 5.0 -1.0 1.0 0.0 0.0   1000.0 Profitability  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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 (%)   102.4% 77.6% 11.5% 28.9% -386.1% 57.2% 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 %   5.4% 3.8% 0.7% 1.3% -19.1% 10.3% 0.0% 0.0%   ROI %   5.6% 3.8% 0.7% 1.3% -19.9% 10.7% 0.0% 0.0%   ROE %   21.2% 5.4% -19.9% -16.5% -49.8% 7.2% 0.0% 0.0%   1000.0 Solidity  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Equity ratio %   9.3% 10.0% 8.6% 7.5% -15.6% 3.9% -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, %   1,637.0% 1,780.8% 1,476.4% 1,956.9% 1,840.7% 477.5% 0.0% 0.0%   Gearing %   917.4% 854.4% 1,014.1% 1,165.9% -613.5% -835.5% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.6% 3.6% 3.6% 3.4% 3.5% 4.4% 0.0% 0.0%   1000.0 Liquidity  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Quick Ratio   0.2 0.2 0.2 0.1 0.0 0.0 0.0 0.0   Current Ratio   0.2 0.2 0.2 0.1 0.0 0.0 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 0.0 60.1 0.0 0.0   1000.0 Capital use efficiency  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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   -1,055.7 -1,292.3 -1,282.6 -1,828.6 -3,244.7 -6,603.1 -991.6 -991.6   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   1,267 868 151 279 -3,925 1,898 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   1,237 1,118 1,311 964 1,017 3,318 0 0   EBIT / employee   1,267 868 151 279 -3,925 1,898 0 0   Net earnings / employee   422 123 -421 -291 -4,518 1,147 0 0