Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

A-M JOHNSEN 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% 1.2% 1.2%   Bankruptcy risk   1.4% 1.9% 1.4% 3.4% 6.6% 1.5% 8.7% 8.5%   Credit score (0-100)   80 71 78 52 35 76 28 29   Credit rating   A A A BBB BBB A BB BB   Credit limit (kDKK)   41.7 1.2 48.9 0.0 0.0 50.2 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   -12.1 -94.8 111 120 183 137 0.0 0.0   EBITDA   -12.1 -94.8 -22.9 -16.7 42.7 -212 0.0 0.0   EBIT   -29.9 -113 -40.7 -22.6 42.7 -212 0.0 0.0   Pre-tax profit (PTP)   -639.9 572.8 612.1 1,819.4 -1,139.3 160.2 0.0 0.0   Net earnings   -640.1 562.3 493.4 1,413.2 -1,139.3 160.2 0.0 0.0   Pre-tax profit without non-rec. items   -640 573 612 1,819 -1,139 160 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   41.6 23.8 5.9 0.0 0.0 4,000 0.0 0.0   Shareholders equity total   5,219 5,727 6,165 7,522 6,326 9,892 6,166 6,166   Interest-bearing liabilities   27.6 21.5 27.3 44.1 98.9 11.5 0.0 0.0   Balance sheet total (assets)   5,271 5,949 6,505 8,165 6,607 10,700 6,166 6,166   Net Debt   -1,367 -1,439 -1,151 -8,120 -6,394 -6,508 -6,166 -6,166     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   -12.1 -94.8 111 120 183 137 0.0 0.0   Gross profit growth   0.0% -682.5% 0.0% 7.8% 52.3% -24.8% -100.0% 0.0%   Employees   0 0 0 0 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)   5,271 5,949 6,505 8,165 6,607 10,700 6,166 6,166   Balance sheet change%   -13.5% 12.9% 9.3% 25.5% -19.1% 61.9% -42.4% 0.0%   Added value   -12.1 -94.8 -22.9 -16.7 48.7 -211.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -36 -36 -36 -12 0 535 2,930 -3,465   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 -3.0 -4.0 1.0 -1.0 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 (%)   247.1% 118.8% -36.6% -18.9% 23.4% -154.0% 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 %   0.0% 10.3% 9.9% 25.1% 7.2% 7.3% 0.0% 0.0%   ROI %   0.0% 10.5% 10.4% 26.8% 7.6% 7.5% 0.0% 0.0%   ROE %   -11.5% 10.3% 8.3% 20.6% -16.5% 2.0% 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 %   99.0% 96.3% 94.8% 92.1% 97.5% 93.5% 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, %   11,280.7% 1,517.8% 5,033.3% 48,713.1% -14,963.8% 3,075.9% 0.0% 0.0%   Gearing %   0.5% 0.4% 0.4% 0.6% 1.6% 0.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1,630.9% 10.1% 25.6% 58.8% 2,334.2% 852.2% 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   27.2 6.7 3.5 12.7 40.2 43.1 0.0 0.0   Current Ratio   27.2 6.7 3.5 12.7 23.5 24.6 0.0 0.0   Cash and cash equivalent   1,394.7 1,460.7 1,178.3 8,164.6 6,493.4 6,519.3 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   1,358.9 1,257.9 857.9 -57.4 353.7 937.9 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   0 0 0 0 49 -212 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 43 -212 0 0   EBIT / employee   0 0 0 0 43 -212 0 0   Net earnings / employee   0 0 0 0 -1,139 160 0 0