Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

SJS UDLEJNING 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% 0.4% 0.4%   Bankruptcy risk   3.0% 3.0% 3.1% 1.9% 2.5% 2.2% 11.0% 11.0%   Credit score (0-100)   59 59 56 69 62 64 22 22   Credit rating   BBB BBB BBB A BBB BBB BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.5 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   124 121 74.0 542 369 427 0.0 0.0   EBITDA   124 94.0 9.4 535 369 427 0.0 0.0   EBIT   124 65.1 -19.6 506 340 398 0.0 0.0   Pre-tax profit (PTP)   124.3 65.1 -19.7 510.3 346.4 280.7 0.0 0.0   Net earnings   94.3 42.0 -23.6 383.6 255.6 188.0 0.0 0.0   Pre-tax profit without non-rec. items   124 65.1 -19.7 506 338 253 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   3,131 3,102 3,073 3,044 3,015 2,986 0.0 0.0   Shareholders equity total   490 532 508 892 1,147 1,335 1,255 1,255   Interest-bearing liabilities   145 0.0 0.0 0.0 2,567 8,920 0.0 0.0   Balance sheet total (assets)   3,193 3,192 3,233 3,658 3,824 7,042 1,255 1,255   Net Debt   90.4 -57.2 -129 -186 2,566 8,920 -1,255 -1,255     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   124 121 74.0 542 369 427 0.0 0.0   Gross profit growth   -9.2% -2.9% -38.8% 632.6% -32.0% 15.9% -100.0% 0.0%   Employees   1 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 -26.8 -64.5 -7.2 0.0 0.0 0.0 0.0   Balance sheet total (assets)   3,193 3,192 3,233 3,658 3,824 7,042 1,255 1,255   Balance sheet change%   1.5% -0.0% 1.3% 13.2% 4.5% 84.2% -82.2% 0.0%   Added value   124.3 120.8 74.0 542.1 368.6 427.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 -58 -58 -58 -58 -58 -2,986 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 -1.0 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 %   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 (%)   100.0% 53.9% -26.4% 93.3% 92.1% 93.2% 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 %   3.9% 2.0% -0.6% 14.7% 9.1% 7.3% 0.0% 0.0%   ROI %   4.1% 2.1% -0.6% 15.2% 9.4% 7.5% 0.0% 0.0%   ROE %   21.3% 8.2% -4.5% 54.8% 25.1% 15.1% 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 %   8.3% 16.7% 15.7% 24.4% 19.2% 10.7% 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, %   72.7% -60.9% -1,369.8% -34.8% 696.1% 2,087.7% 0.0% 0.0%   Gearing %   29.6% 0.0% 0.0% 0.0% 223.7% 668.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 0.1% 2.5% 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   0.2 0.8 1.6 53.3 1.9 30.5 0.0 0.0   Current Ratio   0.2 0.8 1.6 53.3 1.9 30.5 0.0 0.0   Cash and cash equivalent   54.5 57.2 129.4 186.4 1.4 0.1 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   -241.1 -17.4 62.6 601.9 383.6 3,923.4 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   124 121 74 542 369 427 0 0   Employee expenses / employee   0 -27 -65 -7 0 0 0 0   EBITDA / employee   124 94 9 535 369 427 0 0   EBIT / employee   124 65 -20 506 340 398 0 0   Net earnings / employee   94 42 -24 384 256 188 0 0