Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

RJ Automobiler 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  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% 0.4%   Bankruptcy risk   4.0% 3.4% 3.4% 12.5% 6.6% 36.3% 20.5% 16.1%   Credit score (0-100)   52 55 55 19 35 0 4 11   Credit rating   BBB BBB BBB BB BBB C 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   0 0 0 0 0 0 0 0   Gross profit   949 1,219 1,415 823 1,118 -17.5 0.0 0.0   EBITDA   354 217 221 -402 30.6 -510 0.0 0.0   EBIT   339 201 205 -422 11.2 -535 0.0 0.0   Pre-tax profit (PTP)   337.6 200.4 202.6 -453.9 8.2 -548.0 0.0 0.0   Net earnings   263.9 155.9 157.6 -453.9 8.2 -548.0 0.0 0.0   Pre-tax profit without non-rec. items   338 200 203 -454 8.2 -548 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   61.6 46.2 30.8 31.4 12.0 50.6 0.0 0.0   Shareholders equity total   314 470 627 62.9 71.1 -477 -527 -527   Interest-bearing liabilities   720 960 528 655 409 195 527 527   Balance sheet total (assets)   1,207 1,606 1,308 2,037 1,179 291 0.0 0.0   Net Debt   352 592 467 287 -8.9 173 527 527     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   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   949 1,219 1,415 823 1,118 -17.5 0.0 0.0   Gross profit growth   0.0% 28.5% 16.1% -41.8% 35.9% 0.0% 0.0% 0.0%   Employees   2 0 3 3 3 1 0 0   Employee growth %   0.0% -100.0% 0.0% 0.0% 0.0% -66.7% -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)   1,207 1,606 1,308 2,037 1,179 291 0 0   Balance sheet change%   0.0% 33.1% -18.6% 55.8% -42.1% -75.3% -100.0% 0.0%   Added value   354.2 216.6 220.8 -402.2 30.6 -510.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   46 -31 -31 -19 -39 14 -51 0   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 -1.0 1.0 -1.0 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 %   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 (%)   35.7% 16.5% 14.5% -51.2% 1.0% 3,064.1% 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 %   28.1% 14.3% 14.1% -25.2% 0.7% -55.0% 0.0% 0.0%   ROI %   32.8% 16.3% 15.9% -45.0% 1.9% -158.5% 0.0% 0.0%   ROE %   84.1% 39.8% 28.7% -131.5% 12.2% -302.5% 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 %   26.0% 29.3% 48.0% 3.1% 6.0% -62.1% -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, %   99.4% 273.5% 211.3% -71.4% -29.1% -33.9% 0.0% 0.0%   Gearing %   229.4% 204.4% 84.1% 1,041.5% 575.8% -40.8% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.3% 0.1% 0.4% 5.5% 0.6% 4.3% 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   0.4 0.3 0.1 0.4 0.6 0.0 0.0 0.0   Current Ratio   1.2 1.4 1.9 1.0 1.0 0.3 0.0 0.0   Cash and cash equivalent   367.8 367.7 61.0 367.8 418.1 21.8 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)   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   145.7 423.5 596.6 -2.1 48.6 -561.7 -263.5 -263.5   Net working capital %   0.0% 0.0% 0.0% 0.0% 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   177 0 74 -134 10 -510 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   177 0 74 -134 10 -510 0 0   EBIT / employee   169 0 68 -141 4 -535 0 0   Net earnings / employee   132 0 53 -151 3 -548 0 0