Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

NJ Multibyg 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 N/A 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 2024e N/A 2025e N/A Bankruptcy risk for industry   6.1% 6.1% 6.1% 6.1% 6.1% 6.1% 6.1% 6.1%   Bankruptcy risk   0.0% 3.4% 2.4% 2.3% 1.6% 2.3% 13.2% 13.0%   Credit score (0-100)   0 55 63 63 74 63 17 18   Credit rating   N/A BBB BBB BBB A BBB BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 2.1 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 N/A 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   0.0 1,086 1,080 1,267 1,156 1,149 0.0 0.0   EBITDA   0.0 268 148 377 250 36.8 0.0 0.0   EBIT   0.0 252 109 326 198 20.2 0.0 0.0   Pre-tax profit (PTP)   0.0 251.0 107.0 322.0 194.0 19.0 0.0 0.0   Net earnings   0.0 196.0 83.0 251.0 147.0 14.4 0.0 0.0   Pre-tax profit without non-rec. items   0.0 251 107 322 194 19.0 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 N/A 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 2024e N/A 2025e N/A Tangible assets total   0.0 252 292 364 317 255 0.0 0.0   Shareholders equity total   0.0 246 329 469 617 431 381 381   Interest-bearing liabilities   0.0 0.0 1.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   0.0 586 797 924 937 807 381 381   Net Debt   0.0 -246 -458 -156 -428 -516 -381 -381     See the entire balance sheet 1000.0 Volume  2018 N/A 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 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   0.0 1,086 1,080 1,267 1,156 1,149 0.0 0.0   Gross profit growth   0.0% 0.0% -0.6% 17.3% -8.8% -0.6% -100.0% 0.0%   Employees   0 2 3 2 2 2 0 0   Employee growth %   0.0% 0.0% 50.0% -33.3% 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)   0 586 797 924 937 807 381 381   Balance sheet change%   0.0% 0.0% 36.0% 15.9% 1.4% -13.9% -52.8% 0.0%   Added value   0.0 268.0 148.0 377.0 249.0 36.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 236 1 21 -99 -78 -255 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 1.0 2.0 3.0 4.0 5.0 0.0 0.0   1000.0 Profitability  2018 N/A 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 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 (%)   0.0% 23.2% 10.1% 25.7% 17.1% 1.8% 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% 43.0% 15.8% 37.9% 21.3% 2.4% 0.0% 0.0%   ROI %   0.0% 101.6% 37.6% 81.4% 36.5% 4.0% 0.0% 0.0%   ROE %   0.0% 79.7% 28.9% 62.9% 27.1% 2.7% 0.0% 0.0%   1000.0 Solidity  2018 N/A 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 2024e N/A 2025e N/A Equity ratio %   0.0% 42.0% 41.3% 50.8% 65.8% 53.4% 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, %   0.0% -91.8% -309.5% -41.4% -171.2% -1,401.9% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.3% 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% 400.0% 800.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2018 N/A 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 2024e N/A 2025e N/A Quick Ratio   0.0 1.0 1.1 1.2 1.9 1.5 0.0 0.0   Current Ratio   0.0 1.0 1.1 1.2 1.9 1.5 0.0 0.0   Cash and cash equivalent   0.0 246.0 459.0 156.0 428.0 515.6 0.0 0.0   1000.0 Capital use efficiency  2018 N/A 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 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   0.0 -4.0 39.0 105.0 300.0 175.5 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 N/A 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 134 49 189 125 18 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 134 49 189 125 18 0 0   EBIT / employee   0 126 36 163 99 10 0 0   Net earnings / employee   0 98 28 126 74 7 0 0