Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Cj Group A/S 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 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 3.8% 3.8%   Bankruptcy risk   0.9% 2.0% 2.1% 2.0% 1.4% 1.2% 7.2% 7.2%   Credit score (0-100)   91 71 67 67 78 81 34 34   Credit rating   A A A A A A BBB BBB   Credit limit (kDKK)   2,268.1 4.6 1.9 3.5 394.7 1,713.7 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   14,349 17,448 16,876 17,851 13,957 19,100 0.0 0.0   EBITDA   5,603 7,404 6,161 9,490 4,782 9,466 0.0 0.0   EBIT   5,399 7,404 6,161 9,490 4,782 9,466 0.0 0.0   Pre-tax profit (PTP)   5,291.2 5,716.0 4,595.0 7,244.0 4,655.2 10,003.1 0.0 0.0   Net earnings   4,112.4 5,716.0 4,595.0 7,244.0 3,628.3 7,799.5 0.0 0.0   Pre-tax profit without non-rec. items   5,291 7,404 6,161 9,490 4,655 10,003 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Tangible assets total   226 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   15,496 21,212 19,306 20,550 22,178 26,978 25,478 25,478   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   40,765 56,838 51,840 43,621 50,544 59,164 25,478 25,478   Net Debt   -17,503 0.0 0.0 0.0 -32,021 -45,043 -25,478 -25,478     See the entire balance sheet 1000.0 Volume  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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   14,349 17,448 16,876 17,851 13,957 19,100 0.0 0.0   Gross profit growth   4.8% 21.6% -3.3% 5.8% -21.8% 36.8% -100.0% 0.0%   Employees   11 11 13 11 11 12 0 0   Employee growth %   0.0% 0.0% 18.2% -15.4% 0.0% 9.1% -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)   40,765 56,838 51,840 43,621 50,544 59,164 25,478 25,478   Balance sheet change%   6.4% 39.4% -8.8% -15.9% 15.9% 17.1% -56.9% 0.0%   Added value   5,602.6 7,404.0 6,161.0 9,490.0 4,782.2 9,466.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -161 -226 0 0 0 0 0 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 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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 (%)   37.6% 42.4% 36.5% 53.2% 34.3% 49.6% 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 %   13.7% 15.2% 11.3% 19.9% 10.2% 18.2% 0.0% 0.0%   ROI %   30.8% 19.7% 11.3% 19.9% 13.9% 35.5% 0.0% 0.0%   ROE %   26.6% 31.1% 22.7% 36.4% 17.0% 31.7% 0.0% 0.0%   1000.0 Solidity  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Equity ratio %   43.4% 100.0% 100.0% 100.0% 43.9% 72.7% 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, %   -312.4% 0.0% 0.0% 0.0% -669.6% -475.8% 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 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Quick Ratio   2.3 0.0 0.0 0.0 2.0 10.3 0.0 0.0   Current Ratio   1.8 0.0 0.0 0.0 2.0 2.1 0.0 0.0   Cash and cash equivalent   17,502.9 0.0 0.0 0.0 32,021.1 45,042.7 0.0 0.0   1000.0 Capital use efficiency  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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   17,886.6 0.0 0.0 0.0 24,862.4 31,281.3 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 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   509 673 474 863 435 789 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   509 673 474 863 435 789 0 0   EBIT / employee   491 673 474 863 435 789 0 0   Net earnings / employee   374 520 353 659 330 650 0 0