Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

C J GLAS 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   5.9% 5.9% 5.9% 5.9% 5.9% 5.9% 5.9% 5.9%   Bankruptcy risk   2.7% 2.5% 1.9% 3.9% 3.0% 3.1% 9.0% 8.8%   Credit score (0-100)   62 64 70 49 57 56 27 28   Credit rating   BBB BBB A BBB BBB BBB BB BB   Credit limit (kDKK)   0.0 0.0 1.5 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 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   1,027 953 1,059 1,223 942 233 0.0 0.0   EBITDA   251 218 444 421 195 443 0.0 0.0   EBIT   251 218 444 421 195 443 0.0 0.0   Pre-tax profit (PTP)   322.1 274.2 960.9 17.3 336.3 795.5 0.0 0.0   Net earnings   245.1 214.6 757.3 11.3 261.6 618.7 0.0 0.0   Pre-tax profit without non-rec. items   322 274 961 17.3 336 796 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   21.6 68.8 52.8 12.1 7.1 0.0 0.0 0.0   Shareholders equity total   3,839 3,945 4,592 4,490 4,637 5,138 4,516 4,516   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.7 0.0 0.0   Balance sheet total (assets)   4,536 4,779 5,302 5,059 5,317 5,585 4,516 4,516   Net Debt   -4,219 -4,491 -4,626 -4,571 -4,921 -4,618 -4,516 -4,516     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   1,027 953 1,059 1,223 942 233 0.0 0.0   Gross profit growth   15.6% -7.2% 11.0% 15.6% -23.0% -75.2% -100.0% 0.0%   Employees   0 0 0 0 0 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)   4,536 4,779 5,302 5,059 5,317 5,585 4,516 4,516   Balance sheet change%   2.3% 5.3% 11.0% -4.6% 5.1% 5.0% -19.1% 0.0%   Added value   251.0 217.7 444.2 420.5 194.5 443.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -40 82 -22 -46 -11 -24 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 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 (%)   24.4% 22.8% 42.0% 34.4% 20.6% 189.8% 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 %   7.3% 7.4% 19.2% 11.4% 6.5% 14.6% 0.0% 0.0%   ROI %   8.6% 8.8% 22.7% 13.0% 7.4% 16.3% 0.0% 0.0%   ROE %   6.5% 5.5% 17.7% 0.2% 5.7% 12.7% 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 %   84.6% 82.6% 86.6% 88.8% 87.2% 92.0% 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, %   -1,681.2% -2,062.4% -1,041.3% -1,087.0% -2,529.5% -1,042.4% 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   6.4 5.6 7.4 8.8 7.8 12.5 0.0 0.0   Current Ratio   6.5 5.6 7.4 8.8 7.8 12.5 0.0 0.0   Cash and cash equivalent   4,218.9 4,490.5 4,625.6 4,570.8 4,920.9 4,618.2 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   801.3 1,233.1 881.4 1,383.7 1,446.6 1,665.4 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   0 0 0 0 0 443 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 443 0 0   EBIT / employee   0 0 0 0 0 443 0 0   Net earnings / employee   0 0 0 0 0 619 0 0