Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

KJ INVESTMENT 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  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   2.9% 1.8% 1.5% 5.3% 1.6% 1.9% 18.2% 18.0%   Credit score (0-100)   60 73 78 44 75 68 7 7   Credit rating   BBB A A BBB A A B B   Credit limit (kDKK)   -0.0 -16.5 -106.2 -0.0 -62.8 -5.0 -0.0 -0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   2,490 3,272 3,680 -323 2,972 2,868 0.0 0.0   EBITDA   -765 3,272 3,680 781 2,972 2,833 0.0 0.0   EBIT   1,580 4,559 3,650 781 2,764 4,415 0.0 0.0   Pre-tax profit (PTP)   -2,303.4 2,281.4 1,642.2 -1,268.8 2,161.8 3,872.0 0.0 0.0   Net earnings   -2,303.4 2,281.4 1,642.2 -1,268.8 2,161.8 3,872.0 0.0 0.0   Pre-tax profit without non-rec. items   -2,303 2,281 1,642 -1,269 2,162 3,872 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Tangible assets total   57,597 57,652 53,947 40,534 37,634 39,217 0.0 0.0   Shareholders equity total   -33,830 -31,549 -29,907 -31,175 -29,014 -25,142 -25,267 -25,267   Interest-bearing liabilities   111,594 88,641 87,195 81,781 68,553 68,229 25,267 25,267   Balance sheet total (assets)   79,065 57,668 57,915 51,249 40,555 44,317 0.0 0.0   Net Debt   90,944 88,641 83,271 72,081 68,553 68,229 25,267 25,267     See the entire balance sheet 1000.0 Volume  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e 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   2,490 3,272 3,680 -323 2,972 2,868 0.0 0.0   Gross profit growth   0.0% 31.4% 12.4% 0.0% 0.0% -3.5% -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)   79,065 57,668 57,915 51,249 40,555 44,317 0 0   Balance sheet change%   0.0% -27.1% 0.4% -11.5% -20.9% 9.3% -100.0% 0.0%   Added value   1,579.7 4,559.5 3,650.2 781.0 2,763.8 4,415.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   57,597 55 -3,705 -13,412 -2,900 1,583 -39,217 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 3.0 4.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e 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 (%)   63.4% 139.3% 99.2% -242.0% 93.0% 153.9% 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 %   1.4% 4.5% 4.1% 0.9% 3.6% 6.4% 0.0% 0.0%   ROI %   1.4% 4.6% 4.2% 0.9% 3.7% 6.5% 0.0% 0.0%   ROE %   -2.9% 3.3% 2.8% -2.3% 4.7% 9.1% 0.0% 0.0%   1000.0 Solidity  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Equity ratio %   -30.0% -35.4% -34.1% -37.8% -41.7% -36.2% -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, %   -11,889.0% 2,708.7% 2,262.9% 9,229.0% 2,306.5% 2,408.5% 0.0% 0.0%   Gearing %   -329.9% -281.0% -291.6% -262.3% -236.3% -271.4% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   7.0% 2.3% 2.3% 2.4% 0.8% 0.8% 0.0% 0.0%   1000.0 Liquidity  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Quick Ratio   0.2 0.0 0.0 0.1 0.0 0.1 0.0 0.0   Current Ratio   0.2 0.0 0.0 0.1 0.0 0.1 0.0 0.0   Cash and cash equivalent   20,650.0 0.0 3,923.4 9,700.0 0.0 0.0 0.0 0.0   1000.0 Capital use efficiency  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e 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   -91,426.9 -89,201.0 -83,853.4 -71,709.9 -66,648.1 -64,358.6 -12,633.3 -12,633.3   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e 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