Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

SJP.DAR 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 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.6% 1.6%   Bankruptcy risk   1.9% 1.8% 2.2% 1.6% 2.1% 1.8% 14.3% 14.3%   Credit score (0-100)   72 72 66 73 67 70 15 15   Credit rating   A A BBB A A A BB BB   Credit limit (kDKK)   0.6 1.3 0.2 5.1 0.1 0.7 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   1,295 2,547 3,002 2,971 1,550 1,793 0.0 0.0   EBITDA   594 1,602 2,021 1,795 499 658 0.0 0.0   EBIT   587 1,591 2,001 1,778 488 656 0.0 0.0   Pre-tax profit (PTP)   581.2 1,577.9 1,989.7 1,813.5 448.0 656.1 0.0 0.0   Net earnings   450.2 1,226.0 1,547.9 1,411.1 346.0 507.1 0.0 0.0   Pre-tax profit without non-rec. items   581 1,578 1,990 1,814 448 656 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   50.5 86.4 66.4 49.4 38.4 36.6 0.0 0.0   Shareholders equity total   1,055 1,481 1,829 1,740 686 918 293 293   Interest-bearing liabilities   63.7 0.0 32.2 0.0 0.0 7.5 0.0 0.0   Balance sheet total (assets)   1,356 2,123 2,833 2,431 1,020 1,291 293 293   Net Debt   -992 -961 -1,811 -1,605 -507 -828 -293 -293     See the entire balance sheet 1000.0 Volume  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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   1,295 2,547 3,002 2,971 1,550 1,793 0.0 0.0   Gross profit growth   27.4% 96.6% 17.9% -1.0% -47.8% 15.6% -100.0% 0.0%   Employees   0 1 1 1 1 1 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 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)   1,356 2,123 2,833 2,431 1,020 1,291 293 293   Balance sheet change%   20.7% 56.6% 33.5% -14.2% -58.0% 26.6% -77.3% 0.0%   Added value   594.5 1,601.6 2,020.9 1,794.7 505.1 657.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -139 25 -40 -34 -22 -4 -37 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 5.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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 (%)   45.3% 62.5% 66.7% 59.8% 31.5% 36.6% 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 %   47.4% 91.5% 80.8% 69.3% 28.5% 56.8% 0.0% 0.0%   ROI %   57.6% 121.9% 119.5% 101.1% 40.6% 81.2% 0.0% 0.0%   ROE %   45.9% 96.7% 93.5% 79.1% 28.5% 63.2% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   77.8% 69.8% 64.6% 71.6% 67.2% 71.1% 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, %   -166.8% -60.0% -89.6% -89.4% -101.5% -125.9% 0.0% 0.0%   Gearing %   6.0% 0.0% 1.8% 0.0% 0.0% 0.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   18.3% 42.9% 85.7% 66.7% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   4.4 3.2 2.8 3.5 2.9 3.4 0.0 0.0   Current Ratio   4.4 3.2 2.8 3.5 2.9 3.4 0.0 0.0   Cash and cash equivalent   1,055.4 961.5 1,843.2 1,604.9 506.6 835.4 0.0 0.0   1000.0 Capital use efficiency  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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   1,010.7 1,401.0 1,766.6 648.9 648.3 885.3 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 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 1,602 2,021 1,795 505 658 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 1,602 2,021 1,795 499 658 0 0   EBIT / employee   0 1,591 2,001 1,778 488 656 0 0   Net earnings / employee   0 1,226 1,548 1,411 346 507 0 0