Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MH JENSEN HOLDING ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading... Loading... Loading... Loading...

1000.0 Bankruptcy Risk  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   0.9% 1.2% 0.9% 1.4% 1.4% 1.5% 8.4% 8.4%   Credit score (0-100)   90 82 88 77 77 76 29 29   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   1,773.6 803.8 2,258.3 266.7 331.0 143.2 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   952 980 1,190 0 0 0 0 0   Gross profit   687 594 700 922 1,662 1,912 0.0 0.0   EBITDA   687 6,424 666 2,328 1,574 1,905 0.0 0.0   EBIT   687 3,509 679 1,625 1,618 1,908 0.0 0.0   Pre-tax profit (PTP)   2,546.6 5,034.6 2,488.5 3,708.6 1,567.0 1,066.9 0.0 0.0   Net earnings   2,439.4 4,343.3 2,400.9 3,561.9 1,701.6 1,189.0 0.0 0.0   Pre-tax profit without non-rec. items   2,547 5,035 2,488 3,709 1,567 1,067 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   14,636 19,663 23,619 34,517 35,404 35,616 0.0 0.0   Shareholders equity total   24,794 29,137 31,840 44,943 46,644 47,811 6,872 6,872   Interest-bearing liabilities   13,399 14,768 17,085 41,632 42,151 42,953 0.0 0.0   Balance sheet total (assets)   39,070 45,209 50,449 88,239 90,704 92,187 6,872 6,872   Net Debt   13,127 14,768 17,085 41,632 42,151 42,953 -6,872 -6,872     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   952 980 1,190 0 0 0 0 0   Net sales growth   42.4% 2.9% 21.5% -100.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   687 594 700 922 1,662 1,912 0.0 0.0   Gross profit growth   34.9% -13.6% 17.8% 31.6% 80.3% 15.0% -100.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   39,070 45,209 50,449 88,239 90,704 92,187 6,872 6,872   Balance sheet change%   26.1% 15.7% 11.6% 74.9% 2.8% 1.6% -92.5% 0.0%   Added value   687.2 3,509.1 683.0 1,624.5 1,617.7 1,908.2 0.0 0.0   Added value %   72.2% 358.2% 57.4% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   5,776 5,027 3,952 10,898 887 212 -35,616 0   Net sales trend   3.0 4.0 5.0 -1.0 0.0 0.0 0.0 0.0   EBIT trend   4.0 5.0 5.0 5.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A EBITDA %   72.2% 655.8% 56.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   72.2% 358.2% 57.1% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   100.0% 590.7% 97.0% 176.3% 97.3% 99.8% 0.0% 0.0%   Net Earnings %   256.2% 443.4% 201.7% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   256.2% 740.9% 200.6% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   267.4% 513.9% 209.1% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   8.0% 12.5% 5.9% 6.9% 4.4% 3.9% 0.0% 0.0%   ROI %   8.2% 12.7% 6.0% 7.0% 4.5% 3.9% 0.0% 0.0%   ROE %   10.3% 16.1% 7.9% 9.3% 3.7% 2.5% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   63.5% 64.4% 63.1% 50.9% 51.4% 51.9% 100.0% 100.0%   Relative indebtedness %   1,496.6% 1,572.8% 1,508.7% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   1,468.0% 1,572.8% 1,508.7% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   1,910.2% 229.9% 2,565.4% 1,788.7% 2,678.7% 2,255.1% 0.0% 0.0%   Gearing %   54.0% 50.7% 53.7% 92.6% 90.4% 89.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.5% 1.7% 2.2% 3.7% 5.7% 5.8% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   0.3 0.0 0.1 0.0 0.0 0.0 0.0 0.0   Current Ratio   0.3 0.0 0.1 0.0 0.0 0.0 0.0 0.0   Cash and cash equivalent   272.3 0.0 0.0 0.0 0.0 0.0 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Trade debtors turnover (days)   14.5 0.0 0.6 0.0 0.0 0.0 0.0 0.0   Trade creditors turnover (days)   2,866.3 1,052.1 998.2 0.0 0.0 0.0 0.0 0.0   Current assets / Net sales %   56.9% 4.6% 29.4% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   -1,374.0 -3,554.4 -5,537.0 -31,689.6 -18,450.3 -18,138.6 0.0 0.0   Net working capital %   -144.3% -362.8% -465.3% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0