MJ KRISTIANSEN INVEST ApS

 

Quicksearch
from your own companies




Analyst: XBRLDenmark
 
Loading...

Loading...

Loading...

Loading...

 
Loading...

Bankruptcy Risk 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Bankruptcy risk for industry  1.5% 1.5% 1.5% 1.5% 1.5%  
Bankruptcy risk  0.5% 0.5% 0.5% 1.8% 0.6%  
Credit score (0-100)  99 98 99 71 96  
Credit rating  AA AA AAA A AA  
Credit limit (kDKK)  43,130.7 53,214.3 62,943.9 390.8 61,879.3  

How are these values calculated?
 
View the automatically generated explanation of bankruptcy risk

Income statement (kDKK) 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12

Net sales  0 0 0 0 0  
Gross profit  -113 -80.4 -220 -153 -51.1  
EBITDA  -323 -340 -521 -463 -362  
EBIT  -323 -340 -521 -463 -362  
Pre-tax profit (PTP)  48,363.9 93,063.8 103,992.2 -59,241.4 69,692.6  
Net earnings  48,057.5 92,914.9 103,735.0 -59,305.1 69,690.4  
Pre-tax profit without non-rec. items  48,364 93,064 103,992 -59,241 69,693  

 
See the entire income statement

Balance sheet (kDKK) 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12

Tangible assets total  0.0 0.0 0.0 0.0 0.0  
Shareholders equity total  439,510 532,425 636,160 576,855 646,545  
Interest-bearing liabilities  4,121 253 1,787 461 632  
Balance sheet total (assets)  444,218 533,208 638,521 585,773 655,752  

Net Debt  -2,548 -32,841 -22,580 -18,419 -19,908  
 
See the entire balance sheet

Volume 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12

Net sales  0 0 0 0 0  
Net sales growth  0.0% 0.0% 0.0% 0.0% 0.0%  
Gross profit  -113 -80.4 -220 -153 -51.1  
Gross profit growth  -23.2% 29.0% -173.8% 30.4% 66.7%  
Employees  1 1 1 1 1  
Employee growth %  0.0% 0.0% 0.0% 0.0% 0.0%  
Employee expenses  0.0 0.0 0.0 0.0 0.0  
Balance sheet total (assets)  444,218 533,208 638,521 585,773 655,752  
Balance sheet change%  12.8% 20.0% 19.8% -8.3% 11.9%  
Added value  -323.3 -340.4 -520.8 -463.3 -361.6  
Added value %  0.0% 0.0% 0.0% 0.0% 0.0%  
Investments  0 0 0 0 0  

Net sales trend  0.0 0.0 0.0 0.0 0.0  
EBIT trend  -4.0 -5.0 -5.0 -5.0 -5.0  

Profitability 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
EBITDA %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT to gross profit (%)  285.3% 423.3% 236.5% 302.2% 707.8%  
Net Earnings %  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%  
Pre tax profit less extraordinaries %  0.0% 0.0% 0.0% 0.0% 0.0%  
ROA %  12.5% 19.1% 17.8% -9.4% 11.3%  
ROI %  11.6% 19.1% 17.8% -9.4% 11.4%  
ROE %  11.6% 19.1% 17.8% -9.8% 11.4%  

Solidity 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Equity ratio %  98.9% 99.9% 99.6% 98.5% 98.6%  
Relative indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Relative net indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net int. bear. debt to EBITDA, %  787.9% 9,646.7% 4,335.9% 3,975.2% 5,506.1%  
Gearing %  0.9% 0.0% 0.3% 0.1% 0.1%  
Net interest  0 0 0 0 0  
Financing costs %  1.0% 3.3% 12.4% 170.4% 28.3%  

Liquidity 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Quick Ratio  8.6 45.3 10.7 2.2 2.3  
Current Ratio  8.6 45.3 10.7 2.2 2.3  
Cash and cash equivalent  6,668.9 33,093.2 24,367.4 18,879.5 20,539.8  

Capital use efficiency 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Trade debtors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Trade creditors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Current assets / Net sales %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net working capital  29,298.4 23,955.1 4,140.0 -6,305.5 -4,180.1  
Net working capital %  0.0% 0.0% 0.0% 0.0% 0.0%  

Employee efficiency 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Net sales / employee  0 0 0 0 0  
Added value / employee  -323 -340 -521 -463 -362  
Employee expenses / employee  0 0 0 0 0  
EBITDA / employee  -323 -340 -521 -463 -362  
EBIT / employee  -323 -340 -521 -463 -362  
Net earnings / employee  48,058 92,915 103,735 -59,305 69,690