Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

PJ INDUSTRIMONTAGE ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... 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% 6.1% 6.1%   Bankruptcy risk   5.7% 5.9% 3.2% 15.7% 14.8% 19.7% 17.8% 17.4%   Credit score (0-100)   42 41 55 11 13 5 9 9   Credit rating   BBB BBB BBB BB BB B B B   Credit limit (kDKK)   0.0 0.0 0.0 0.0 0.0 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 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   2,730 2,730 3,409 0 0 0 0 0   Gross profit   2,730 2,730 3,409 797 604 229 0.0 0.0   EBITDA   173 173 392 -154 -199 -161 0.0 0.0   EBIT   150 150 388 -158 -199 -161 0.0 0.0   Pre-tax profit (PTP)   149.8 149.8 388.0 -164.8 -204.1 -158.3 0.0 0.0   Net earnings   96.0 96.0 390.0 -243.1 -142.3 -238.2 0.0 0.0   Pre-tax profit without non-rec. items   150 150 388 -165 -204 -158 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   9.1 9.1 3.8 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   594 594 813 529 387 149 24.0 24.0   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   914 914 1,605 643 487 227 24.0 24.0   Net Debt   -790 -790 -1,496 -621 -340 -207 -24.0 -24.0     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   2,730 2,730 3,409 0 0 0 0 0   Net sales growth   -24.0% 0.0% 24.9% -100.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   2,730 2,730 3,409 797 604 229 0.0 0.0   Gross profit growth   -24.0% 0.0% 24.9% -76.6% -24.1% -62.1% -100.0% 0.0%   Employees   0 0 0 2 2 1 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% -50.0% -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)   914 914 1,605 643 487 227 24 24   Balance sheet change%   17.3% 0.0% 75.7% -59.9% -24.2% -53.5% -89.4% 0.0%   Added value   172.6 172.6 391.7 -153.8 -195.3 -160.8 0.0 0.0   Added value %   6.3% 6.3% 11.5% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -46 -23 -9 -8 0 0 0 0   Net sales trend   -1.0 0.0 1.0 -1.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 -1.0 -2.0 -3.0 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 %   6.3% 6.3% 11.5% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   5.5% 5.5% 11.4% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   5.5% 5.5% 11.4% -19.8% -32.9% -70.2% 0.0% 0.0%   Net Earnings %   3.5% 3.5% 11.4% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   4.4% 4.4% 11.5% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   5.5% 5.5% 11.4% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   17.7% 16.4% 30.8% -14.0% -35.2% -45.0% 0.0% 0.0%   ROI %   26.1% 25.2% 55.2% -23.5% -43.4% -60.0% 0.0% 0.0%   ROE %   16.7% 16.2% 55.4% -36.2% -31.0% -88.8% 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 %   65.0% 65.0% 50.6% 82.3% 79.4% 65.7% 100.0% 100.0%   Relative indebtedness %   11.7% 11.7% 23.3% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   -17.2% -17.2% -20.6% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   -457.7% -457.7% -382.0% 403.7% 171.1% 128.6% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 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% 0.0% 0.0% 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   2.8 2.8 2.0 5.7 4.9 2.9 0.0 0.0   Current Ratio   2.8 2.8 2.0 5.7 4.9 2.9 0.0 0.0   Cash and cash equivalent   790.2 790.2 1,496.5 621.0 340.5 206.7 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)   15.3 15.3 9.1 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 %   33.1% 33.1% 47.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   585.0 585.0 808.8 529.5 387.2 149.0 0.0 0.0   Net working capital %   21.4% 21.4% 23.7% 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 0 0 -77 -98 -161 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 -77 -100 -161 0 0   EBIT / employee   0 0 0 -79 -100 -161 0 0   Net earnings / employee   0 0 0 -122 -71 -238 0 0