Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

NJ 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  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   14.6% 14.2% 14.3% 9.2% 6.1% 27.3% 20.4% 20.4%   Credit score (0-100)   17 17 16 28 38 2 5 4   Credit rating   BB BB BB BB BBB 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)  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   442 133 11.0 366 609 -212 0.0 0.0   EBITDA   100 106 14.5 180 160 -803 0.0 0.0   EBIT   13.4 18.7 -52.0 176 156 -807 0.0 0.0   Pre-tax profit (PTP)   28.5 17.8 -52.4 163.1 145.9 -811.8 0.0 0.0   Net earnings   17.9 16.8 -60.0 132.1 117.2 -811.8 0.0 0.0   Pre-tax profit without non-rec. items   28.5 17.8 -52.4 163 146 -812 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Tangible assets total   153 66.5 0.0 36.0 32.0 28.0 0.0 0.0   Shareholders equity total   27.8 44.7 -15.3 117 254 -557 -607 -607   Interest-bearing liabilities   0.0 0.0 16.7 7.6 0.0 63.0 607 607   Balance sheet total (assets)   289 190 122 275 488 454 0.0 0.0   Net Debt   -11.7 -4.3 -41.6 -127 -403 -311 607 607     See the entire balance sheet 1000.0 Volume  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e 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   442 133 11.0 366 609 -212 0.0 0.0   Gross profit growth   0.0% -69.8% -91.7% 3,219.3% 66.3% 0.0% 0.0% 0.0%   Employees   2 1 0 0 0 0 0 0   Employee growth %   0.0% -50.0% -100.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   289 190 122 275 488 454 0 0   Balance sheet change%   0.0% -34.2% -36.0% 125.5% 77.7% -7.1% -100.0% 0.0%   Added value   13.4 18.7 -52.0 176.0 156.1 -807.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   67 -174 -133 32 -8 -8 -28 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 -1.0 1.0 2.0 -1.0 0.0 0.0   1000.0 Profitability  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e 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 (%)   3.0% 14.0% -471.5% 48.1% 25.7% 380.5% 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 %   9.9% 7.8% -31.8% 85.5% 40.9% -107.7% 0.0% 0.0%   ROI %   97.4% 50.5% -169.5% 249.6% 82.4% -508.6% 0.0% 0.0%   ROE %   64.2% 46.5% -72.1% 110.7% 63.2% -229.3% 0.0% 0.0%   1000.0 Solidity  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Equity ratio %   9.6% 23.5% -11.2% 42.5% 52.1% -55.1% -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, %   -11.7% -4.1% -286.6% -70.7% -251.5% 38.8% 0.0% 0.0%   Gearing %   0.0% 0.0% -108.8% 6.5% 0.0% -11.3% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 4.9% 106.5% 269.3% 15.0% 0.0% 0.0%   1000.0 Liquidity  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Quick Ratio   0.5 0.8 0.9 1.5 2.0 0.4 0.0 0.0   Current Ratio   0.5 0.8 0.9 1.5 2.0 0.4 0.0 0.0   Cash and cash equivalent   11.7 4.3 58.3 134.8 402.7 374.5 0.0 0.0   1000.0 Capital use efficiency  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e 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   -124.0 -21.9 -15.3 80.8 222.4 -585.4 -303.7 -303.7   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   7 19 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   50 106 0 0 0 0 0 0   EBIT / employee   7 19 0 0 0 0 0 0   Net earnings / employee   9 17 0 0 0 0 0 0