Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MIKKELSEN JUHL 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% 2.0% 2.0%   Bankruptcy risk   9.6% 5.5% 1.8% 1.5% 10.7% 2.9% 10.0% 10.0%   Credit score (0-100)   27 42 72 75 22 57 25 25   Credit rating   BB BBB A A BB BBB BB BB   Credit limit (kDKK)   0.0 0.0 2.9 24.6 -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)  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   1,525 1,721 4,848 5,092 -626 2,670 0.0 0.0   EBITDA   224 797 1,713 2,647 -2,703 1,075 0.0 0.0   EBIT   145 757 1,690 2,597 -2,742 1,039 0.0 0.0   Pre-tax profit (PTP)   119.6 721.8 1,613.0 2,526.0 -3,274.0 542.8 0.0 0.0   Net earnings   112.8 562.5 1,241.0 1,953.0 -2,620.0 355.3 0.0 0.0   Pre-tax profit without non-rec. items   120 722 1,613 2,526 -3,274 543 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   20.6 1,239 97.0 142 103 66.6 0.0 0.0   Shareholders equity total   54.4 617 1,857 3,811 690 1,046 996 996   Interest-bearing liabilities   273 441 392 572 517 211 0.0 0.0   Balance sheet total (assets)   1,585 3,003 7,025 10,684 3,985 3,354 996 996   Net Debt   73.2 441 -1,031 437 382 -113 -996 -996     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   1,525 1,721 4,848 5,092 -626 2,670 0.0 0.0   Gross profit growth   446.8% 12.8% 181.7% 5.0% 0.0% 0.0% -100.0% 0.0%   Employees   0 0 5 3 3 3 0 0   Employee growth %   0.0% 0.0% 0.0% -40.0% 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)   1,585 3,003 7,025 10,684 3,985 3,354 996 996   Balance sheet change%   407.1% 89.4% 133.9% 52.1% -62.7% -15.8% -70.3% 0.0%   Added value   223.9 796.6 1,713.0 2,647.0 -2,692.0 1,074.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -58 1,179 -1,165 -5 -78 -73 -67 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 -1.0 1.0 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 (%)   9.5% 44.0% 34.9% 51.0% 438.0% 38.9% 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 %   14.8% 33.0% 33.7% 29.7% -37.4% 28.3% 0.0% 0.0%   ROI %   46.7% 109.3% 99.8% 71.4% -87.4% 77.6% 0.0% 0.0%   ROE %   61.4% 167.6% 100.3% 68.9% -116.4% 40.9% 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 %   3.4% 20.5% 26.4% 35.7% 17.3% 31.2% 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, %   32.7% 55.3% -60.2% 16.5% -14.1% -10.5% 0.0% 0.0%   Gearing %   501.8% 71.4% 21.1% 15.0% 74.9% 20.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   9.0% 10.0% 18.5% 21.6% 97.9% 136.6% 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   1.0 0.7 1.4 1.5 1.0 1.3 0.0 0.0   Current Ratio   1.0 0.7 1.4 1.7 1.2 1.5 0.0 0.0   Cash and cash equivalent   200.0 0.0 1,423.0 135.0 135.0 324.3 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   33.8 -622.2 1,839.0 4,290.0 560.0 1,165.5 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   0 0 343 882 -897 358 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 343 882 -901 358 0 0   EBIT / employee   0 0 338 866 -914 346 0 0   Net earnings / employee   0 0 248 651 -873 118 0 0