Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

CCJB 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% 9.9% 9.9%   Bankruptcy risk   3.6% 5.4% 3.4% 19.4% 24.6% 21.2% 14.9% 14.9%   Credit score (0-100)   54 43 54 6 2 4 14 14   Credit rating   BBB BBB BBB B B B 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   1,350 467 531 216 -11.9 7.8 0.0 0.0   EBITDA   53.7 -78.3 33.9 -263 -52.6 -2.9 0.0 0.0   EBIT   3.8 -106 14.8 -263 -52.6 -2.9 0.0 0.0   Pre-tax profit (PTP)   11.0 -105.3 16.6 -258.8 -53.6 -2.9 0.0 0.0   Net earnings   8.0 -82.4 13.0 -298.5 -53.6 -2.9 0.0 0.0   Pre-tax profit without non-rec. items   11.0 -105 16.6 -259 -53.6 -2.9 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   44.3 119 99.7 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   773 691 704 405 352 349 269 269   Interest-bearing liabilities   8.5 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   939 907 953 465 362 355 269 269   Net Debt   -451 -271 -275 -198 -69.1 -65.9 -269 -269     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   1,350 467 531 216 -11.9 7.8 0.0 0.0   Gross profit growth   -24.7% -65.4% 13.6% -59.4% 0.0% 0.0% -100.0% 0.0%   Employees   4 2 2 0 0 0 0 0   Employee growth %   0.0% -50.0% 0.0% -100.0% 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)   939 907 953 465 362 355 269 269   Balance sheet change%   7.5% -3.4% 5.1% -51.3% -22.2% -1.8% -24.3% 0.0%   Added value   53.7 -78.3 33.9 -262.7 -52.6 -2.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -107 47 -38 -100 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   1.0 -1.0 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 (%)   0.3% -22.7% 2.8% -121.8% 441.9% -36.9% 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 %   1.3% -11.0% 2.2% -36.2% -12.7% -0.8% 0.0% 0.0%   ROI %   1.5% -13.7% 2.9% -46.2% -13.9% -0.8% 0.0% 0.0%   ROE %   1.0% -11.3% 1.9% -53.8% -14.2% -0.8% 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 %   82.3% 76.2% 73.8% 87.2% 97.2% 98.2% 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, %   -840.4% 346.5% -811.1% 75.4% 131.3% 2,284.2% 0.0% 0.0%   Gearing %   1.1% 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 %   3.8% 99.6% 0.0% 0.0% 0.0% 0.0% 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   4.7 3.2 3.1 6.5 28.6 43.2 0.0 0.0   Current Ratio   5.3 3.6 3.4 7.8 36.2 54.8 0.0 0.0   Cash and cash equivalent   460.0 271.2 274.6 198.2 69.1 65.9 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   718.8 562.1 604.1 405.2 351.6 348.7 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   13 -39 17 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   13 -39 17 0 0 0 0 0   EBIT / employee   1 -53 7 0 0 0 0 0   Net earnings / employee   2 -41 6 0 0 0 0 0