Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

SJ Trucking 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% 1.5% 1.5%   Bankruptcy risk   6.8% 5.6% 5.7% 3.7% 1.8% 2.4% 11.2% 11.0%   Credit score (0-100)   36 42 40 50 70 63 22 22   Credit rating   BBB BBB BBB BBB A BBB BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 4.0 0.1 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   109 229 35.3 4,836 3,722 2,590 0.0 0.0   EBITDA   109 229 35.3 3,885 2,045 514 0.0 0.0   EBIT   74.5 177 -17.0 3,832 1,957 475 0.0 0.0   Pre-tax profit (PTP)   5.1 2.1 -70.3 3,795.2 1,857.1 420.9 0.0 0.0   Net earnings   0.2 2.1 -70.3 3,173.8 1,448.5 328.3 0.0 0.0   Pre-tax profit without non-rec. items   5.1 2.1 -70.3 3,795 1,857 421 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   2,076 2,423 2,371 661 853 502 0.0 0.0   Shareholders equity total   253 256 185 3,359 4,693 4,904 4,732 4,732   Interest-bearing liabilities   1,706 2,534 2,254 1,116 4,855 1,232 0.0 0.0   Balance sheet total (assets)   2,579 2,828 2,564 8,780 13,678 9,430 4,732 4,732   Net Debt   1,598 2,428 2,254 -2,141 -2,281 -2,551 -4,732 -4,732     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   109 229 35.3 4,836 3,722 2,590 0.0 0.0   Gross profit growth   0.0% 109.9% -84.6% 13,616.2% -23.0% -30.4% -100.0% 0.0%   Employees   1 1 1 2 3 4 0 0   Employee growth %   0.0% 0.0% 0.0% 100.0% 50.0% 33.3% -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)   2,579 2,828 2,564 8,780 13,678 9,430 4,732 4,732   Balance sheet change%   0.0% 9.7% -9.4% 242.5% 55.8% -31.1% -49.8% 0.0%   Added value   108.9 228.6 35.3 3,884.6 2,008.9 513.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   2,042 295 -104 -1,762 104 -390 -502 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 -1.0 1.0 2.0 3.0 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 (%)   68.4% 77.2% -48.1% 79.2% 52.6% 18.3% 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 %   3.0% 6.5% -0.6% 67.8% 17.4% 4.3% 0.0% 0.0%   ROI %   4.0% 7.4% -0.6% 111.2% 27.6% 6.2% 0.0% 0.0%   ROE %   0.1% 0.8% -31.9% 179.1% 36.0% 6.8% 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 %   9.8% 9.0% 7.2% 38.3% 34.3% 52.0% 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, %   1,467.4% 1,062.2% 6,392.9% -55.1% -111.5% -496.7% 0.0% 0.0%   Gearing %   673.0% 991.8% 1,217.0% 33.2% 103.5% 25.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   8.6% 8.2% 2.2% 3.1% 3.3% 2.4% 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   0.3 0.5 0.3 1.9 1.7 2.7 0.0 0.0   Current Ratio   0.3 0.5 0.3 1.9 1.7 2.7 0.0 0.0   Cash and cash equivalent   107.5 106.1 0.0 3,256.9 7,136.5 3,782.9 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   -1,326.0 -390.8 -541.1 3,776.1 5,090.5 5,567.4 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   109 229 35 1,942 670 128 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   109 229 35 1,942 682 128 0 0   EBIT / employee   74 177 -17 1,916 652 119 0 0   Net earnings / employee   0 2 -70 1,587 483 82 0 0