Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

EBJ 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% 0.6% 0.6%   Bankruptcy risk   0.8% 0.8% 3.6% 4.4% 7.4% 2.3% 19.2% 19.2%   Credit score (0-100)   92 91 52 46 32 64 7 7   Credit rating   AA A BBB BBB BBB BBB B B   Credit limit (kDKK)   1,490.6 1,397.2 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   3,887 -24.8 -10.0 -14.5 -21.7 1,051 0.0 0.0   EBITDA   1,299 -2,426 -1,619 -156 -153 920 0.0 0.0   EBIT   1,299 -2,426 -1,619 -156 -153 920 0.0 0.0   Pre-tax profit (PTP)   1,898.6 2,171.1 -3,237.2 10.9 -35.0 951.3 0.0 0.0   Net earnings   451.9 2,567.2 -3,237.2 10.9 -35.0 869.2 0.0 0.0   Pre-tax profit without non-rec. items   1,899 2,171 -3,237 10.9 -35.0 951 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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   16,608 18,575 15,338 8,349 314 1,183 45.5 45.5   Interest-bearing liabilities   1,009 464 0.0 17.3 10.8 0.0 0.0 0.0   Balance sheet total (assets)   19,075 19,509 15,683 8,591 569 1,581 45.5 45.5   Net Debt   599 386 -8,691 17.3 10.8 -366 -45.5 -45.5     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   3,887 -24.8 -10.0 -14.5 -21.7 1,051 0.0 0.0   Gross profit growth   176.0% 0.0% 59.6% -45.2% -49.4% 0.0% -100.0% 0.0%   Employees   1 1 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)   19,075 19,509 15,683 8,591 569 1,581 45 45   Balance sheet change%   7.6% 2.3% -19.6% -45.2% -93.4% 177.9% -97.1% 0.0%   Added value   1,299.3 -2,425.8 -1,619.2 -155.8 -152.7 919.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 -1.0 -2.0 -3.0 -4.0 1.0 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 (%)   33.4% 9,798.6% 16,191.8% 1,072.7% 703.6% 87.5% 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 %   10.5% 11.3% -18.3% 0.4% -0.6% 88.9% 0.0% 0.0%   ROI %   11.0% 11.8% -18.5% 0.4% -0.7% 111.4% 0.0% 0.0%   ROE %   2.8% 14.6% -19.1% 0.1% -0.8% 116.1% 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 %   87.1% 95.2% 97.8% 97.2% 55.2% 74.8% 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, %   46.1% -15.9% 536.7% -11.1% -7.1% -39.9% 0.0% 0.0%   Gearing %   6.1% 2.5% 0.0% 0.2% 3.5% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.4% 1.2% 8.5% 465.4% 37.4% 70.2% 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   0.3 5.6 97.8 185.4 8.6 3.6 0.0 0.0   Current Ratio   0.3 5.6 97.8 185.4 8.6 3.6 0.0 0.0   Cash and cash equivalent   410.2 78.4 8,690.5 0.0 0.0 366.5 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   -1,777.8 3,460.1 15,381.0 8,386.9 364.1 1,028.8 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   1,299 -2,426 -1,619 -156 -153 920 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   1,299 -2,426 -1,619 -156 -153 920 0 0   EBIT / employee   1,299 -2,426 -1,619 -156 -153 920 0 0   Net earnings / employee   452 2,567 -3,237 11 -35 869 0 0