Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

CUJ CONSULTING 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   6.9% 3.8% 3.0% 2.8% 3.2% 10.8% 12.2% 12.0%   Credit score (0-100)   36 51 56 59 55 23 19 20   Credit rating   BBB BBB BBB BBB 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)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   2,207 764 1,593 1,717 1,196 534 0.0 0.0   EBITDA   1,543 184 950 1,138 596 -29.7 0.0 0.0   EBIT   1,480 171 872 1,059 518 -94.9 0.0 0.0   Pre-tax profit (PTP)   1,601.8 147.8 861.2 1,044.2 517.5 -77.2 0.0 0.0   Net earnings   1,247.6 114.8 671.2 814.2 402.4 -60.5 0.0 0.0   Pre-tax profit without non-rec. items   1,602 148 861 1,044 517 -77.2 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   0.0 300 222 143 65.2 0.0 0.0 0.0   Shareholders equity total   2,977 981 1,567 2,082 2,366 1,906 1,646 1,646   Interest-bearing liabilities   21.4 307 153 181 2.6 138 0.0 0.0   Balance sheet total (assets)   3,406 1,661 2,223 2,737 2,686 2,280 1,646 1,646   Net Debt   -2,163 -369 -797 -1,770 -2,117 -1,739 -1,646 -1,646     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   2,207 764 1,593 1,717 1,196 534 0.0 0.0   Gross profit growth   6.2% -65.4% 108.5% 7.7% -30.3% -55.4% -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 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   3,406 1,661 2,223 2,737 2,686 2,280 1,646 1,646   Balance sheet change%   27.8% -51.2% 33.8% 23.2% -1.9% -15.1% -27.8% 0.0%   Added value   1,542.7 184.4 950.0 1,137.6 595.8 -29.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -192 287 -157 -157 -157 -130 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 -1.0 0.0 0.0   1000.0 Profitability  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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 (%)   67.1% 22.4% 54.7% 61.7% 43.3% -17.8% 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 %   53.6% 6.8% 44.9% 42.7% 19.3% -2.9% 0.0% 0.0%   ROI %   66.1% 8.0% 57.5% 53.0% 22.6% -3.2% 0.0% 0.0%   ROE %   51.8% 5.8% 52.7% 44.6% 18.1% -2.8% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   87.4% 59.1% 70.5% 76.0% 88.1% 83.6% 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, %   -140.2% -199.9% -83.8% -155.6% -355.4% 5,850.4% 0.0% 0.0%   Gearing %   0.7% 31.3% 9.7% 8.7% 0.1% 7.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   48.2% 14.4% 4.6% 9.1% 6.6% 8.0% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   7.9 2.0 3.1 4.0 8.2 6.1 0.0 0.0   Current Ratio   7.9 2.0 3.1 4.0 8.2 6.1 0.0 0.0   Cash and cash equivalent   2,184.4 675.3 949.2 1,950.6 2,120.0 1,876.7 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   2,977.0 695.6 1,355.8 1,940.7 2,301.1 1,905.8 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   1,543 184 950 1,138 596 -30 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   1,543 184 950 1,138 596 -30 0 0   EBIT / employee   1,480 171 872 1,059 518 -95 0 0   Net earnings / employee   1,248 115 671 814 402 -60 0 0