Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

NJ AUTO 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% 2.9% 2.9%   Bankruptcy risk   7.9% 10.7% 11.3% 7.6% 4.4% 9.3% 16.5% 16.1%   Credit score (0-100)   32 24 21 31 47 25 11 11   Credit rating   BB BB BB BB BBB BB BB BB   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   0 0 0 0 0 0 0 0   Gross profit   923 765 1,109 1,206 1,189 1,128 0.0 0.0   EBITDA   95.3 20.3 174 293 343 162 0.0 0.0   EBIT   36.5 -47.9 141 196 194 -14.3 0.0 0.0   Pre-tax profit (PTP)   6.9 -84.0 121.6 184.9 173.6 -42.1 0.0 0.0   Net earnings   6.9 -84.0 121.6 184.9 154.4 -33.0 0.0 0.0   Pre-tax profit without non-rec. items   6.9 -84.0 122 185 174 -42.1 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   85.0 42.4 46.6 201 134 222 0.0 0.0   Shareholders equity total   -164 -248 -126 58.5 213 180 99.9 99.9   Interest-bearing liabilities   391 309 12.4 139 49.3 119 0.0 0.0   Balance sheet total (assets)   601 464 518 975 664 734 99.9 99.9   Net Debt   380 309 12.4 -135 49.3 119 -99.9 -99.9     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   923 765 1,109 1,206 1,189 1,128 0.0 0.0   Gross profit growth   -8.2% -17.1% 44.9% 8.7% -1.4% -5.1% -100.0% 0.0%   Employees   3 3 3 3 3 3 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)   601 464 518 975 664 734 100 100   Balance sheet change%   -19.9% -22.8% 11.7% 88.2% -31.9% 10.6% -86.4% 0.0%   Added value   95.3 20.3 174.2 293.1 291.2 162.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -53 -111 -29 57 -215 -89 -222 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 -1.0 1.0 2.0 3.0 -1.0 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 (%)   4.0% -6.3% 12.7% 16.3% 16.3% -1.3% 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 %   4.4% -6.5% 20.8% 24.2% 23.7% -2.1% 0.0% 0.0%   ROI %   11.0% -13.7% 87.9% 187.0% 82.2% -5.0% 0.0% 0.0%   ROE %   1.0% -15.8% 24.8% 64.1% 113.8% -16.8% 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 %   -21.4% -34.8% -19.6% 6.0% 32.1% 24.5% 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, %   398.4% 1,519.3% 7.1% -45.9% 14.4% 73.3% 0.0% 0.0%   Gearing %   -238.3% -124.5% -9.8% 237.3% 23.2% 66.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   8.9% 10.3% 12.1% 14.7% 21.8% 33.0% 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   0.3 0.1 0.2 0.6 0.4 0.3 0.0 0.0   Current Ratio   0.5 0.4 0.5 0.8 0.9 0.7 0.0 0.0   Cash and cash equivalent   11.3 0.0 0.0 273.4 0.0 0.0 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   -394.0 -435.4 -318.0 -165.6 -36.8 -183.7 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   32 7 58 98 97 54 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   32 7 58 98 114 54 0 0   EBIT / employee   12 -16 47 65 65 -5 0 0   Net earnings / employee   2 -28 41 62 51 -11 0 0