Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

JAKOB MUFF HOLDING ApS - Group Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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

1000.0 Bankruptcy Risk  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 0.6%   Bankruptcy risk   1.3% 0.7% 0.5% 0.5% 0.7% 6.3% 18.2% 15.8%   Credit score (0-100)   82 95 99 99 94 37 7 12   Credit rating   A AA AAA AAA AA BBB B BB   Credit limit (kDKK)   386.0 2,868.1 4,091.2 7,170.7 6,896.5 -0.0 -0.0 -0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   28,733 29,016 37,245 60,599 63,838 12,122 0.0 0.0   EBITDA   -161 3,900 6,534 15,199 9,496 5,314 0.0 0.0   EBIT   -55.3 4,512 6,704 18,522 10,059 -14,133 0.0 0.0   Pre-tax profit (PTP)   -733.6 3,469.1 5,801.9 17,825.0 8,275.0 -81,504.1 0.0 0.0   Net earnings   -584.5 2,586.1 3,974.8 14,573.0 6,693.7 -79,615.9 0.0 0.0   Pre-tax profit without non-rec. items   -734 3,469 5,802 17,825 8,275 -81,504 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Tangible assets total   38,545 62,660 94,605 115,098 119,742 102,831 0.0 0.0   Shareholders equity total   21,360 23,840 30,730 44,471 51,052 -28,678 -26,638 -26,638   Interest-bearing liabilities   33,043 65,800 76,737 95,499 87,689 82,391 26,638 26,638   Balance sheet total (assets)   72,274 113,297 140,656 185,665 209,609 113,280 0.0 0.0   Net Debt   31,989 65,581 76,306 79,716 74,644 82,156 26,638 26,638     See the entire balance sheet 1000.0 Volume  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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   28,733 29,016 37,245 60,599 63,838 12,122 0.0 0.0   Gross profit growth   -25.0% 1.0% 28.4% 62.7% 5.3% -81.0% -100.0% 0.0%   Employees   63 53 70 80 88 10 0 0   Employee growth %   1.6% -15.9% 32.1% 14.3% 10.0% -88.6% -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)   72,274 113,297 140,656 185,665 209,609 113,280 0 0   Balance sheet change%   13.3% 56.8% 24.1% 32.0% 12.9% -46.0% -100.0% 0.0%   Added value   961.0 5,438.2 8,377.4 19,494.1 11,031.1 -13,648.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   6,362 23,189 30,271 19,542 2,673 -17,405 -102,831 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 -1.0 0.0 0.0   1000.0 Profitability  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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% 15.6% 18.0% 30.6% 15.8% -116.6% 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 %   -0.1% 4.9% 5.3% 11.3% 5.2% -43.8% 0.0% 0.0%   ROI %   -0.2% 5.9% 6.3% 13.7% 6.7% -55.8% 0.0% 0.0%   ROE %   -2.7% 11.4% 14.5% 38.3% 13.8% -95.1% 0.0% 0.0%   1000.0 Solidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Equity ratio %   29.6% 21.0% 21.9% 24.0% 24.4% -20.2% -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, %   -19,925.5% 1,681.4% 1,167.9% 524.5% 786.0% 1,546.0% 0.0% 0.0%   Gearing %   154.7% 276.0% 249.7% 214.7% 171.8% -287.3% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.4% 2.1% 1.2% 0.7% 2.1% 1.9% 0.0% 0.0%   1000.0 Liquidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Quick Ratio   1.0 0.8 0.5 0.6 1.1 0.2 0.0 0.0   Current Ratio   1.1 1.0 0.7 0.8 1.2 0.5 0.0 0.0   Cash and cash equivalent   1,053.9 219.3 431.1 15,782.9 13,045.1 235.1 0.0 0.0   1000.0 Capital use efficiency  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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   3,831.1 266.4 -18,203.3 -23,366.3 17,616.7 -12,314.9 -13,319.2 -13,319.2   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   15 103 120 244 125 -1,365 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -3 74 93 190 108 531 0 0   EBIT / employee   -1 85 96 232 114 -1,413 0 0   Net earnings / employee   -9 49 57 182 76 -7,962 0 0