Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MEJLBY AUTOVÆRKSTED A/S 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% 2.9% 2.9%   Bankruptcy risk   4.2% 2.6% 1.5% 2.0% 1.9% 1.9% 10.9% 10.9%   Credit score (0-100)   50 62 77 68 69 69 22 22   Credit rating   BBB BBB A A A A BB BB   Credit limit (kDKK)   0.0 0.0 10.5 0.3 0.4 0.7 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   1,948 2,268 2,278 2,275 2,392 2,836 0.0 0.0   EBITDA   83.6 620 671 422 574 845 0.0 0.0   EBIT   -3.1 492 541 302 434 671 0.0 0.0   Pre-tax profit (PTP)   -198.3 397.7 479.0 211.2 241.0 341.3 0.0 0.0   Net earnings   -154.8 307.9 373.4 165.9 193.0 255.1 0.0 0.0   Pre-tax profit without non-rec. items   -198 398 479 211 241 341 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   542 811 531 1,949 2,526 2,665 0.0 0.0   Shareholders equity total   883 1,191 1,372 1,338 1,451 1,616 850 850   Interest-bearing liabilities   3,370 884 1,013 3,334 6,622 5,309 0.0 0.0   Balance sheet total (assets)   4,813 3,777 3,670 5,465 9,022 8,092 850 850   Net Debt   3,368 857 1,009 3,317 6,577 5,297 -850 -850     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   1,948 2,268 2,278 2,275 2,392 2,836 0.0 0.0   Gross profit growth   3.6% 16.5% 0.4% -0.1% 5.1% 18.6% -100.0% 0.0%   Employees   0 4 5 5 5 5 0 0   Employee growth %   0.0% 0.0% 25.0% 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)   4,813 3,777 3,670 5,465 9,022 8,092 850 850   Balance sheet change%   3.1% -21.5% -2.8% 48.9% 65.1% -10.3% -89.5% 0.0%   Added value   83.6 619.7 671.4 422.4 554.3 845.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   55 141 -410 1,298 437 -35 -2,665 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -1.0 1.0 2.0 3.0 4.0 5.0 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 (%)   -0.2% 21.7% 23.8% 13.3% 18.1% 23.7% 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 %   -0.0% 11.5% 14.6% 6.5% 6.0% 7.8% 0.0% 0.0%   ROI %   -0.0% 15.6% 23.8% 8.6% 6.8% 8.9% 0.0% 0.0%   ROE %   -16.1% 29.7% 29.1% 12.2% 13.8% 16.6% 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 %   18.7% 32.7% 38.3% 25.1% 16.4% 20.3% 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, %   4,026.8% 138.3% 150.3% 785.2% 1,145.8% 626.9% 0.0% 0.0%   Gearing %   381.6% 74.3% 73.8% 249.1% 456.4% 328.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   6.2% 4.5% 6.7% 4.6% 3.9% 5.5% 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   0.1 0.1 0.1 0.0 0.1 0.0 0.0 0.0   Current Ratio   1.3 1.2 1.5 0.9 1.0 1.0 0.0 0.0   Cash and cash equivalent   2.0 27.6 3.8 17.1 45.0 11.1 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   990.4 576.9 1,078.2 -419.7 -107.0 -73.8 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   0 155 134 84 111 169 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 155 134 84 115 169 0 0   EBIT / employee   0 123 108 60 87 134 0 0   Net earnings / employee   0 77 75 33 39 51 0 0