Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

JN MURPRODUKTER 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% 1.9% 1.9%   Bankruptcy risk   2.1% 1.6% 2.8% 4.8% 3.6% 3.3% 12.4% 12.2%   Credit score (0-100)   69 76 59 43 52 54 19 19   Credit rating   A A BBB BBB BBB BBB BB BB   Credit limit (kDKK)   0.2 4.8 0.0 0.0 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   4,012 3,239 4,501 5,981 5,907 2,955 0.0 0.0   EBITDA   1,844 743 1,725 3,157 2,815 1,080 0.0 0.0   EBIT   1,833 732 1,718 3,157 2,815 1,080 0.0 0.0   Pre-tax profit (PTP)   1,838.9 736.3 1,711.8 3,151.5 2,819.1 1,073.2 0.0 0.0   Net earnings   1,427.2 564.5 1,323.8 2,450.4 2,192.0 827.8 0.0 0.0   Pre-tax profit without non-rec. items   1,839 736 1,712 3,151 2,819 1,073 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   17.1 6.8 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   1,848 1,012 1,636 2,786 2,578 1,306 426 426   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   3,285 1,889 3,632 4,547 4,312 2,377 426 426   Net Debt   -1,369 -1,214 -2,169 -1,607 -2,990 -1,792 -426 -426     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   4,012 3,239 4,501 5,981 5,907 2,955 0.0 0.0   Gross profit growth   35.9% -19.3% 38.9% 32.9% -1.2% -50.0% -100.0% 0.0%   Employees   2 2 2 2 2 2 0 0   Employee growth %   0.0% 0.0% 0.0% 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)   3,285 1,889 3,632 4,547 4,312 2,377 426 426   Balance sheet change%   27.6% -42.5% 92.3% 25.2% -5.2% -44.9% -82.1% 0.0%   Added value   1,843.7 742.6 1,725.0 3,157.1 2,815.4 1,079.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -21 -21 -14 0 0 0 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 5.0 5.0 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 (%)   45.7% 22.6% 38.2% 52.8% 47.7% 36.5% 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 %   63.2% 28.7% 62.3% 77.3% 64.1% 32.4% 0.0% 0.0%   ROI %   113.3% 52.0% 129.9% 143.1% 105.9% 55.8% 0.0% 0.0%   ROE %   87.3% 39.5% 100.0% 110.8% 81.7% 42.6% 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 %   56.2% 53.6% 45.0% 61.3% 59.8% 54.9% 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, %   -74.2% -163.5% -125.7% -50.9% -106.2% -166.0% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 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   2.2 2.0 1.7 2.4 2.4 2.1 0.0 0.0   Current Ratio   2.3 2.1 1.8 2.6 2.5 2.2 0.0 0.0   Cash and cash equivalent   1,368.7 1,213.9 2,168.6 1,607.5 2,990.0 1,792.3 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   1,830.9 1,005.3 1,635.9 2,786.3 2,578.3 1,306.1 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   922 371 862 1,579 1,408 540 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   922 371 862 1,579 1,408 540 0 0   EBIT / employee   917 366 859 1,579 1,408 540 0 0   Net earnings / employee   714 282 662 1,225 1,096 414 0 0