Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

PJ-BLUETECH ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading... Loading... Loading... Loading...

1000.0 Bankruptcy Risk  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.1%   Bankruptcy risk   10.2% 13.5% 9.3% 13.8% 21.9% 14.9% 18.4% 14.5%   Credit score (0-100)   26 18 28 16 4 13 7 15   Credit rating   BB BB BB BB B BB B 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)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales   1,567 1,584 586 113 670 0 0 0   Gross profit   564 666 206 60.3 179 0.0 0.0 0.0   EBITDA   138 56.2 -117 -30.9 117 0.0 0.0 0.0   EBIT   138 56.2 -117 -30.9 117 0.0 0.0 0.0   Pre-tax profit (PTP)   136.0 56.2 -117.2 -30.9 117.2 0.0 0.0 0.0   Net earnings   108.8 43.8 -92.3 -24.2 90.6 0.0 0.0 0.0   Pre-tax profit without non-rec. items   136 56.2 -117 -30.9 117 0.0 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   170 214 81.6 57.3 148 80.0 0.0 0.0   Interest-bearing liabilities   93.7 104 117 121 0.0 0.0 0.0 0.0   Balance sheet total (assets)   463 472 447 196 148 80.0 0.0 0.0   Net Debt   -63.4 -319 3.6 50.8 0.0 0.0 0.0 0.0     See the entire balance sheet 1000.0 Volume  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales   1,567 1,584 586 113 670 0 0 0   Net sales growth   507.2% 1.1% -63.0% -80.6% 490.9% -100.0% 0.0% 0.0%   Gross profit   564 666 206 60.3 179 0.0 0.0 0.0   Gross profit growth   161.0% 18.2% -69.1% -70.7% 197.6% -100.0% 0.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 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)   463 472 447 196 148 80 0 0   Balance sheet change%   265.0% 2.1% -5.4% -56.2% -24.5% -45.9% -100.0% 0.0%   Added value   137.8 56.2 -117.2 -30.9 117.2 0.0 0.0 0.0   Added value %   8.8% 3.6% -20.0% -27.3% 17.5% 0.0% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 0   Net sales trend   1.0 2.0 -1.0 -2.0 1.0 -1.0 0.0 0.0   EBIT trend   1.0 2.0 -1.0 -2.0 1.0 0.0 0.0 0.0   1000.0 Profitability  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A EBITDA %   8.8% 3.6% -20.0% -27.3% 17.5% 0.0% 0.0% 0.0%   EBIT %   8.8% 3.6% -20.0% -27.3% 17.5% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   24.5% 8.4% -56.9% -51.3% 65.3% 0.0% 0.0% 0.0%   Net Earnings %   6.9% 2.8% -15.8% -21.4% 13.5% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   6.9% 2.8% -15.8% -21.4% 13.5% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   8.7% 3.6% -20.0% -27.3% 17.5% 0.0% 0.0% 0.0%   ROA %   46.8% 12.0% -25.5% -9.6% 68.1% 0.0% 0.0% 0.0%   ROI %   76.3% 19.3% -45.4% -16.4% 71.7% 0.0% 0.0% 0.0%   ROE %   94.0% 22.8% -62.5% -34.9% 88.3% 0.0% 0.0% 0.0%   1000.0 Solidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Equity ratio %   36.8% 45.3% 18.2% 29.3% 100.0% 100.0% 0.0% 0.0%   Relative indebtedness %   18.7% 16.3% 62.4% 122.3% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   8.6% -10.4% 43.1% 60.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   -46.0% -567.0% -3.0% -164.2% 0.0% 0.0% 0.0% 0.0%   Gearing %   55.1% 48.6% 143.5% 211.8% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.9% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Quick Ratio   1.6 1.8 1.2 1.4 0.0 0.0 0.0 0.0   Current Ratio   1.6 1.8 1.2 1.4 0.0 0.0 0.0 0.0   Cash and cash equivalent   157.1 422.7 113.5 70.6 0.0 0.0 0.0 0.0   1000.0 Capital use efficiency  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Trade debtors turnover (days)   10.5 0.0 73.6 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 %   29.5% 29.8% 76.4% 172.8% 0.0% 0.0% 0.0% 0.0%   Net working capital   170.1 213.8 81.6 57.3 -0.0 0.0 0.0 0.0   Net working capital %   10.9% 13.5% 13.9% 50.6% -0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0