Murerfirmaet MJ ApS

 

Quicksearch
from your own companies




Analyst: XBRLDenmark

Loading...

Loading...

Loading...

Loading...

Loading...

Loading...

Loading...

Bankruptcy Risk 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Bankruptcy risk for industry  5.2% 5.2% 5.2% 5.2% 5.2%  
Bankruptcy risk  17.1% 5.2% 15.4% 7.4% 14.6%  
Credit score (0-100)  10 43 12 32 13  
Credit rating  BB BBB BB BB BB  
Credit limit (kDKK)  -0.0 0.0 -0.0 0.0 0.0  

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

Income statement (kDKK) 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6

Net sales  0 0 0 5,188 3,584  
Gross profit  415 622 943 1,982 191  
EBITDA  105 148 -598 855 -610  
EBIT  102 129 -617 836 -641  
Pre-tax profit (PTP)  72.2 100.0 -644.6 835.9 -643.3  
Net earnings  54.2 100.0 -509.8 835.9 -643.3  
Pre-tax profit without non-rec. items  72.2 100 -645 836 -643  

 
See the entire income statement

Balance sheet (kDKK) 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6

Tangible assets total  21.7 55.6 37.1 18.5 37.5  
Shareholders equity total  -900 543 33.2 869 226  
Interest-bearing liabilities  526 448 0.0 0.0 0.0  
Balance sheet total (assets)  670 1,133 1,061 1,608 605  

Net Debt  506 241 -11.2 -24.0 -5.2  
 
See the entire balance sheet

Volume 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6

Net sales  0 0 0 5,188 3,584  
Net sales growth  0.0% 0.0% 0.0% 0.0% -30.9%  
Gross profit  415 622 943 1,982 191  
Gross profit growth  0.0% 49.8% 51.7% 110.2% -90.4%  
Employees  1 1 0 0 0  
Employee growth %  0.0% 0.0% -100.0% 0.0% 0.0%  
Employee expenses  0.0 0.0 0.0 0.0 0.0  
Balance sheet total (assets)  670 1,133 1,061 1,608 605  
Balance sheet change%  148.0% 69.0% -6.3% 51.5% -62.3%  
Added value  105.0 147.9 -598.1 854.9 -609.7  
Added value %  0.0% 0.0% 0.0% 16.5% -17.0%  
Investments  19 15 -37 -37 -12  

Net sales trend  0.0 0.0 0.0 0.0 -1.0  
EBIT trend  1.0 2.0 -1.0 1.0 -1.0  

Profitability 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
EBITDA %  0.0% 0.0% 0.0% 16.5% -17.0%  
EBIT %  0.0% 0.0% 0.0% 16.1% -17.9%  
EBIT to gross profit (%)  24.6% 20.8% -65.4% 42.2% -335.7%  
Net Earnings %  0.0% 0.0% 0.0% 16.1% -17.9%  
Profit before depreciation and extraordinary items %  0.0% 0.0% 0.0% 16.5% -17.1%  
Pre tax profit less extraordinaries %  0.0% 0.0% 0.0% 16.1% -17.9%  
ROA %  8.0% 12.0% -52.8% 62.7% -57.9%  
ROI %  21.8% 21.5% -113.1% 185.4% -117.1%  
ROE %  11.5% 16.5% -177.0% 185.3% -117.5%  

Solidity 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Equity ratio %  -57.3% 47.9% 3.1% 54.1% 37.3%  
Relative indebtedness %  0.0% 0.0% 0.0% 14.2% 10.6%  
Relative net indebtedness %  0.0% 0.0% 0.0% 13.8% 10.4%  
Net int. bear. debt to EBITDA, %  481.8% 163.2% 1.9% -2.8% 0.8%  
Gearing %  -58.4% 82.6% 0.0% 0.0% 0.0%  
Net interest  0 0 0 0 0  
Financing costs %  7.8% 12.9% 29.2% 0.0% 0.0%  

Liquidity 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Quick Ratio  0.4 1.8 1.0 2.2 1.5  
Current Ratio  0.4 1.8 1.0 2.2 1.5  
Cash and cash equivalent  19.5 207.1 11.2 24.0 5.2  

Capital use efficiency 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Trade debtors turnover (days)  0.0 0.0 0.0 101.9 57.3  
Trade creditors turnover (days)  0.0 0.0 0.0 92.6 0.0  
Current assets / Net sales %  0.0% 0.0% 0.0% 30.6% 15.8%  
Net working capital  -921.9 487.4 -3.9 850.5 188.2  
Net working capital %  0.0% 0.0% 0.0% 16.4% 5.3%  

Employee efficiency 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Net sales / employee  0 0 0 0 0  
Added value / employee  105 148 0 0 0  
Employee expenses / employee  0 0 0 0 0  
EBITDA / employee  105 148 0 0 0  
EBIT / employee  102 129 0 0 0  
Net earnings / employee  54 100 0 0 0