Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

PJC Ejendomme 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  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Bankruptcy risk for industry   0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3%   Bankruptcy risk   1.6% 1.1% 1.0% 0.7% 0.7% 0.7% 8.3% 8.3%   Credit score (0-100)   76 84 85 95 94 95 29 29   Credit rating   A A A AA AA AA BB BB   Credit limit (kDKK)   3.5 45.0 469.2 594.0 598.2 776.8 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   421 209 3,904 1,404 1,132 2,021 0.0 0.0   EBITDA   421 209 3,904 1,404 1,132 2,021 0.0 0.0   EBIT   375 156 7,561 1,912 1,237 2,876 0.0 0.0   Pre-tax profit (PTP)   320.9 186.6 3,788.7 1,239.0 703.6 1,494.4 0.0 0.0   Net earnings   250.3 145.5 2,955.2 966.4 548.8 1,165.6 0.0 0.0   Pre-tax profit without non-rec. items   321 133 7,446 1,747 809 2,349 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Tangible assets total   2,235 4,499 16,065 19,983 25,928 26,783 0.0 0.0   Shareholders equity total   945 1,091 4,046 5,012 5,561 6,727 6,677 6,677   Interest-bearing liabilities   1,592 3,478 10,724 14,237 19,276 18,679 0.0 0.0   Balance sheet total (assets)   2,998 4,658 18,604 20,465 26,181 26,954 6,677 6,677   Net Debt   843 3,376 8,189 13,773 19,023 18,515 -6,677 -6,677     See the entire balance sheet 1000.0 Volume  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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   421 209 3,904 1,404 1,132 2,021 0.0 0.0   Gross profit growth   -57.7% -50.2% 1,764.2% -64.0% -19.4% 78.5% -100.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   2,998 4,658 18,604 20,465 26,181 26,954 6,677 6,677   Balance sheet change%   -17.5% 55.4% 299.4% 10.0% 27.9% 3.0% -75.2% 0.0%   Added value   420.7 155.9 7,561.3 1,912.2 1,237.5 2,876.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -1,375 2,264 11,566 3,917 5,945 855 -26,783 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 5.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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 (%)   89.1% 74.5% 193.7% 136.2% 109.3% 142.3% 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 %   11.3% 4.1% 65.0% 9.8% 5.3% 10.8% 0.0% 0.0%   ROI %   12.9% 4.3% 73.7% 10.5% 5.3% 10.8% 0.0% 0.0%   ROE %   30.5% 14.3% 115.1% 21.3% 10.4% 19.0% 0.0% 0.0%   1000.0 Solidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Equity ratio %   31.5% 23.4% 21.7% 24.5% 21.2% 25.0% 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, %   200.3% 1,612.1% 209.7% 980.7% 1,680.1% 916.0% 0.0% 0.0%   Gearing %   168.4% 318.9% 265.1% 284.0% 346.6% 277.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.6% 0.9% 1.6% 1.3% 2.6% 2.8% 0.0% 0.0%   1000.0 Liquidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Quick Ratio   1.1 0.1 0.5 0.1 0.0 0.0 0.0 0.0   Current Ratio   1.1 0.1 0.5 0.1 0.0 0.0 0.0 0.0   Cash and cash equivalent   748.9 101.3 2,535.3 463.7 253.2 163.4 0.0 0.0   1000.0 Capital use efficiency  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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   49.7 -2,118.8 -2,835.7 -3,665.5 -6,097.5 -4,886.9 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  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0