Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MB NJ Hvidevarer 2500 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% 3.0% 3.0%   Bankruptcy risk   6.6% 2.5% 3.1% 1.9% 3.1% 10.2% 12.0% 11.7%   Credit score (0-100)   38 64 56 69 56 23 20 20   Credit rating   BBB BBB BBB A BBB BB BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.7 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   783 3,427 4,319 3,894 2,724 1,890 0.0 0.0   EBITDA   500 1,760 1,968 1,565 367 -263 0.0 0.0   EBIT   493 1,711 1,917 1,513 300 -325 0.0 0.0   Pre-tax profit (PTP)   467.5 1,610.9 1,649.5 1,367.6 199.9 -381.8 0.0 0.0   Net earnings   358.0 1,235.4 1,282.0 1,023.0 143.8 -305.0 0.0 0.0   Pre-tax profit without non-rec. items   467 1,611 1,649 1,368 200 -382 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   143 114 100 67.9 70.7 24.2 0.0 0.0   Shareholders equity total   408 1,433 1,365 1,588 932 627 577 577   Interest-bearing liabilities   350 350 0.0 0.0 2.9 105 0.0 0.0   Balance sheet total (assets)   2,100 3,369 4,379 4,710 2,751 2,952 577 577   Net Debt   235 295 -185 -346 -77.0 70.4 -577 -577     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   783 3,427 4,319 3,894 2,724 1,890 0.0 0.0   Gross profit growth   0.0% 337.7% 26.0% -9.8% -30.0% -30.6% -100.0% 0.0%   Employees   2 3 4 5 5 5 0 0   Employee growth %   0.0% 50.0% 33.3% 25.0% 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)   2,100 3,369 4,379 4,710 2,751 2,952 577 577   Balance sheet change%   0.0% 60.4% 30.0% 7.6% -41.6% 7.3% -80.5% 0.0%   Added value   500.2 1,759.9 1,968.3 1,565.3 352.9 -263.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   231 -98 -84 -105 -83 -123 -24 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 -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 (%)   62.9% 49.9% 44.4% 38.8% 11.0% -17.2% 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 %   23.5% 62.6% 49.9% 34.3% 8.3% -10.8% 0.0% 0.0%   ROI %   64.6% 134.1% 114.2% 91.2% 22.5% -37.0% 0.0% 0.0%   ROE %   87.7% 134.2% 91.6% 69.3% 11.4% -39.1% 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 %   22.4% 53.9% 39.3% 43.8% 41.1% 28.7% 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, %   46.9% 16.8% -9.4% -22.1% -21.0% -26.7% 0.0% 0.0%   Gearing %   85.8% 24.4% 0.0% 0.0% 0.3% 16.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   14.5% 28.5% 163.0% 0.0% 7,503.0% 135.8% 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   0.6 1.0 1.1 1.4 0.6 0.5 0.0 0.0   Current Ratio   1.1 1.6 1.5 1.6 1.7 1.4 0.0 0.0   Cash and cash equivalent   115.3 55.1 185.1 346.4 79.9 34.3 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   174.1 1,251.0 1,442.0 1,717.6 1,085.4 850.3 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   250 587 492 313 71 -53 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   250 587 492 313 73 -53 0 0   EBIT / employee   246 570 479 303 60 -65 0 0   Net earnings / employee   179 412 320 205 29 -61 0 0