Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

CJ TRANSPORT GRUPPEN A/S 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3%   Bankruptcy risk   0.6% 0.8% 0.6% 0.7% 0.6% 0.6% 8.5% 8.3%   Credit score (0-100)   97 94 96 93 96 97 29 29   Credit rating   AA AA AA AA AA AA BB BB   Credit limit (kDKK)   1,925.7 1,599.9 1,556.3 1,267.1 1,316.1 1,363.1 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   1,668 1,586 1,290 1,429 1,530 1,298 0.0 0.0   EBITDA   610 816 504 622 576 404 0.0 0.0   EBIT   -390 -107 -344 -62.4 -34.2 -46.4 0.0 0.0   Pre-tax profit (PTP)   1,273.6 322.7 1,372.5 505.2 1,309.1 1,716.8 0.0 0.0   Net earnings   1,300.5 235.2 1,086.2 406.2 999.1 1,337.9 0.0 0.0   Pre-tax profit without non-rec. items   1,274 323 1,373 505 1,309 1,717 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   6,050 5,146 4,460 3,619 3,011 3,679 0.0 0.0   Shareholders equity total   18,397 16,632 15,718 13,125 13,124 13,462 6,962 6,962   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   19,058 17,533 16,726 14,183 14,223 15,461 6,962 6,962   Net Debt   -4,367 -5,750 -7,607 -6,048 -6,842 -7,052 -6,962 -6,962     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   1,668 1,586 1,290 1,429 1,530 1,298 0.0 0.0   Gross profit growth   -14.6% -4.9% -18.7% 10.8% 7.1% -15.2% -100.0% 0.0%   Employees   2 2 2 2 2 2 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)   19,058 17,533 16,726 14,183 14,223 15,461 6,962 6,962   Balance sheet change%   -8.8% -8.0% -4.6% -15.2% 0.3% 8.7% -55.0% 0.0%   Added value   610.5 816.3 504.1 621.5 649.8 404.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -1,986 -1,827 -1,534 -1,526 -1,218 217 -3,679 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 -5.0 0.0 0.0   1000.0 Profitability  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 (%)   -23.4% -6.7% -26.7% -4.4% -2.2% -3.6% 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 %   6.4% 2.0% 8.1% 3.3% 9.3% 11.6% 0.0% 0.0%   ROI %   6.6% 2.1% 8.6% 3.6% 10.1% 13.0% 0.0% 0.0%   ROE %   6.8% 1.3% 6.7% 2.8% 7.6% 10.1% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   96.5% 94.9% 94.0% 92.5% 92.3% 87.1% 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, %   -715.4% -704.4% -1,508.9% -973.1% -1,186.9% -1,745.0% 0.0% 0.0%   Gearing %   0.0% 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 %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   15.9 17.3 19.1 12.7 16.0 6.7 0.0 0.0   Current Ratio   15.9 17.3 19.1 12.7 16.0 6.7 0.0 0.0   Cash and cash equivalent   4,367.0 5,749.8 7,607.2 6,048.2 6,841.8 7,051.6 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   7,036.9 6,729.1 5,087.1 5,055.1 4,677.3 3,479.3 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   305 408 252 311 325 202 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   305 408 252 311 288 202 0 0   EBIT / employee   -195 -53 -172 -31 -17 -23 0 0   Net earnings / employee   650 118 543 203 500 669 0 0