Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MAJA DAHL 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  2016 2016/9 2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022e N/A 2023e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   11.3% 11.7% 11.0% 11.4% 11.4% 18.3% 20.6% 20.4%   Credit score (0-100)   24 22 23 22 21 7 4 4   Credit rating   BB BB BB BB BB B 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)  2016 2016/9 2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022e N/A 2023e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   458 461 317 393 340 252 0.0 0.0   EBITDA   370 359 92.4 99.9 30.1 24.2 0.0 0.0   EBIT   370 359 92.4 99.9 30.1 24.2 0.0 0.0   Pre-tax profit (PTP)   295.0 290.6 31.0 43.2 -13.4 -10.1 0.0 0.0   Net earnings   361.0 290.6 31.0 43.2 -13.4 -76.1 0.0 0.0   Pre-tax profit without non-rec. items   295 291 31.0 43.2 -13.4 -10.1 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2016 2016/9 2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022e N/A 2023e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   -880 -590 -559 -516 -529 -605 -730 -730   Interest-bearing liabilities   943 657 623 578 573 522 730 730   Balance sheet total (assets)   105 113 106 110 103 61.0 0.0 0.0   Net Debt   941 655 620 577 571 520 730 730     See the entire balance sheet 1000.0 Volume  2016 2016/9 2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022e N/A 2023e 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   458 461 317 393 340 252 0.0 0.0   Gross profit growth   0.0% 0.6% -31.3% 24.2% -13.6% -25.9% -100.0% 0.0%   Employees   0 0 0 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)   105 113 106 110 103 61 0 0   Balance sheet change%   0.0% 7.4% -6.1% 4.2% -6.5% -40.8% -100.0% 0.0%   Added value   370.2 358.8 92.4 99.9 30.1 24.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 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  2016 2016/9 2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022e N/A 2023e 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 (%)   80.8% 77.9% 29.2% 25.4% 8.9% 9.6% 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 %   37.6% 42.5% 13.5% 15.5% 4.8% 3.7% 0.0% 0.0%   ROI %   39.3% 44.8% 14.4% 16.6% 5.2% 4.4% 0.0% 0.0%   ROE %   344.1% 267.2% 28.4% 40.0% -12.5% -92.8% 0.0% 0.0%   1000.0 Solidity  2016 2016/9 2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022e N/A 2023e N/A Equity ratio %   -85.4% -83.2% -84.1% -82.0% -82.7% -90.8% -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, %   254.1% 182.7% 671.0% 577.7% 1,894.5% 2,147.0% 0.0% 0.0%   Gearing %   -107.1% -111.4% -111.6% -112.2% -108.3% -86.3% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   15.9% 8.5% 9.6% 9.4% 7.6% 6.3% 0.0% 0.0%   1000.0 Liquidity  2016 2016/9 2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022e N/A 2023e N/A Quick Ratio   0.1 0.1 0.2 0.2 0.4 0.1 0.0 0.0   Current Ratio   0.3 0.3 0.2 0.2 0.6 0.1 0.0 0.0   Cash and cash equivalent   2.5 1.4 3.3 1.6 2.2 2.2 0.0 0.0   1000.0 Capital use efficiency  2016 2016/9 2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022e N/A 2023e 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   -205.3 -218.1 -299.8 -306.9 -63.2 -615.4 -365.1 -365.1   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2016 2016/9 2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022e N/A 2023e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 100 30 24 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 100 30 24 0 0   EBIT / employee   0 0 0 100 30 24 0 0   Net earnings / employee   0 0 0 43 -13 -76 0 0