Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

IJ TRANSPORT 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% 5.7% 5.7%   Bankruptcy risk   4.7% 4.8% 6.7% 5.1% 6.8% 8.1% 16.8% 16.4%   Credit score (0-100)   47 46 35 42 34 29 10 11   Credit rating   BBB BBB BBB BBB BBB BB BB 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)  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   3,045 3,004 3,302 3,269 3,902 3,741 0.0 0.0   EBITDA   372 252 307 338 281 260 0.0 0.0   EBIT   325 151 178 206 131 119 0.0 0.0   Pre-tax profit (PTP)   309.6 128.1 156.9 182.9 101.2 54.9 0.0 0.0   Net earnings   239.8 96.1 119.5 140.9 73.9 35.0 0.0 0.0   Pre-tax profit without non-rec. items   310 128 157 183 101 54.9 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   224 425 465 437 288 181 0.0 0.0   Shareholders equity total   392 381 389 417 377 294 92.0 92.0   Interest-bearing liabilities   240 389 226 316 450 390 0.0 0.0   Balance sheet total (assets)   1,703 1,733 2,226 2,215 2,053 1,902 92.0 92.0   Net Debt   -87.7 45.9 -211 -89.3 153 84.9 -92.0 -92.0     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   3,045 3,004 3,302 3,269 3,902 3,741 0.0 0.0   Gross profit growth   13.5% -1.4% 9.9% -1.0% 19.4% -4.1% -100.0% 0.0%   Employees   6 6 6 6 7 7 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 16.7% 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)   1,703 1,733 2,226 2,215 2,053 1,902 92 92   Balance sheet change%   14.8% 1.8% 28.5% -0.5% -7.3% -7.4% -95.2% 0.0%   Added value   372.1 251.8 307.1 338.5 263.3 260.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   56 100 -88 -160 -299 -248 -181 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 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 (%)   10.7% 5.0% 5.4% 6.3% 3.4% 3.2% 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 %   20.4% 8.8% 9.0% 9.3% 6.1% 6.0% 0.0% 0.0%   ROI %   60.6% 20.2% 21.3% 23.7% 15.0% 15.7% 0.0% 0.0%   ROE %   79.3% 24.9% 31.1% 34.9% 18.6% 10.4% 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 %   23.0% 22.0% 17.5% 18.8% 18.4% 15.5% 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, %   -23.6% 18.2% -68.6% -26.4% 54.4% 32.6% 0.0% 0.0%   Gearing %   61.1% 102.3% 57.9% 75.7% 119.5% 132.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   7.0% 7.4% 7.0% 8.7% 7.8% 15.2% 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   1.1 1.0 1.1 1.1 1.2 1.2 0.0 0.0   Current Ratio   1.1 1.0 1.1 1.1 1.2 1.2 0.0 0.0   Cash and cash equivalent   327.3 343.5 436.4 405.2 297.6 305.0 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   173.9 31.8 124.4 153.3 253.9 282.4 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 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   62 42 51 56 38 37 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   62 42 51 56 40 37 0 0   EBIT / employee   54 25 30 34 19 17 0 0   Net earnings / employee   40 16 20 23 11 5 0 0