Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

DJ Motorcykler 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% 2.7%   Bankruptcy risk   2.2% 2.2% 1.9% 1.3% 1.2% 1.2% 11.3% 8.9%   Credit score (0-100)   67 67 70 79 81 80 22 28   Credit rating   BBB BBB A A A A BB BB   Credit limit (kDKK)   0.0 0.1 0.9 48.3 83.4 103.2 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   450 1,112 1,476 1,567 1,608 1,483 0.0 0.0   EBITDA   450 841 1,224 1,273 1,077 822 0.0 0.0   EBIT   438 829 1,220 1,250 1,041 795 0.0 0.0   Pre-tax profit (PTP)   375.3 793.5 1,177.4 1,165.1 961.6 736.6 0.0 0.0   Net earnings   288.4 618.5 916.8 906.4 748.2 572.5 0.0 0.0   Pre-tax profit without non-rec. items   375 794 1,177 1,165 962 737 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   41.7 29.5 77.6 116 109 82.5 0.0 0.0   Shareholders equity total   714 1,278 2,140 2,990 3,738 4,311 4,261 4,261   Interest-bearing liabilities   551 147 521 1,942 945 1,139 0.0 0.0   Balance sheet total (assets)   1,622 1,888 3,198 5,501 5,224 5,856 4,261 4,261   Net Debt   551 52.4 521 1,942 945 1,139 -4,261 -4,261     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   450 1,112 1,476 1,567 1,608 1,483 0.0 0.0   Gross profit growth   9.6% 147.1% 32.7% 6.1% 2.6% -7.7% -100.0% 0.0%   Employees   0 0 1 1 1 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)   1,622 1,888 3,198 5,501 5,224 5,856 4,261 4,261   Balance sheet change%   47.9% 16.5% 69.3% 72.0% -5.0% 12.1% -27.2% 0.0%   Added value   450.2 841.3 1,223.8 1,272.9 1,064.0 821.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -24 -24 44 16 -43 -54 -83 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 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 (%)   97.3% 74.5% 82.6% 79.8% 64.7% 53.6% 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 %   32.2% 47.2% 48.0% 28.7% 19.4% 14.4% 0.0% 0.0%   ROI %   41.4% 61.6% 59.6% 32.8% 21.6% 15.7% 0.0% 0.0%   ROE %   48.4% 62.1% 53.6% 35.3% 22.2% 14.2% 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 %   44.0% 67.7% 66.9% 54.4% 71.6% 73.7% 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, %   122.3% 6.2% 42.6% 152.6% 87.8% 138.7% 0.0% 0.0%   Gearing %   77.1% 11.5% 24.4% 65.0% 25.3% 26.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   13.6% 10.2% 12.7% 6.9% 5.6% 6.0% 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   0.1 0.2 0.0 0.1 0.1 0.1 0.0 0.0   Current Ratio   1.7 3.1 3.0 2.2 3.5 3.8 0.0 0.0   Cash and cash equivalent   0.0 94.5 0.0 0.0 0.0 0.0 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   673.9 1,249.8 2,066.5 2,888.8 3,646.2 4,246.2 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   0 0 1,224 1,273 1,064 822 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 1,224 1,273 1,077 822 0 0   EBIT / employee   0 0 1,220 1,250 1,041 795 0 0   Net earnings / employee   0 0 917 906 748 572 0 0