Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

HJ-TRADING 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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Bankruptcy risk for industry   1.3% 1.3% 1.3% 1.3% 1.3% 1.3% 1.3% 1.3%   Bankruptcy risk   7.2% 6.9% 6.3% 7.3% 5.4% 5.7% 15.5% 15.2%   Credit score (0-100)   35 36 37 32 41 39 13 13   Credit rating   BBB BBB BBB BBB BBB BBB 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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   136 314 270 277 846 749 0.0 0.0   EBITDA   -20.0 165 104 128 500 599 0.0 0.0   EBIT   -38.7 147 85.4 110 500 599 0.0 0.0   Pre-tax profit (PTP)   -45.7 140.6 63.9 95.4 472.9 584.8 0.0 0.0   Net earnings   -35.7 109.1 49.1 74.1 367.9 452.7 0.0 0.0   Pre-tax profit without non-rec. items   -45.7 141 63.9 95.4 473 585 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Tangible assets total   55.3 36.6 17.9 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   210 320 369 443 811 863 338 338   Interest-bearing liabilities   106 146 116 121 128 409 0.0 0.0   Balance sheet total (assets)   520 823 677 616 1,351 1,936 338 338   Net Debt   49.4 -19.2 -127 -23.5 -533 -231 -338 -338     See the entire balance sheet 1000.0 Volume  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   136 314 270 277 846 749 0.0 0.0   Gross profit growth   -58.2% 131.0% -14.1% 2.7% 205.5% -11.5% -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)   520 823 677 616 1,351 1,936 338 338   Balance sheet change%   1.3% 58.3% -17.7% -9.1% 119.4% 43.3% -82.5% 0.0%   Added value   -20.0 165.3 104.1 128.4 518.0 599.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -37 -37 -37 -36 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   -1.0 1.0 2.0 3.0 4.0 5.0 0.0 0.0   1000.0 Profitability  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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 (%)   -28.5% 46.7% 31.7% 39.9% 59.1% 80.0% 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 %   -7.5% 22.4% 11.5% 17.1% 52.2% 36.7% 0.0% 0.0%   ROI %   -11.5% 38.3% 18.1% 21.1% 68.4% 54.6% 0.0% 0.0%   ROE %   -15.6% 41.2% 14.3% 18.3% 58.7% 54.1% 0.0% 0.0%   1000.0 Solidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Equity ratio %   40.5% 38.8% 54.4% 71.9% 60.0% 44.6% 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, %   -246.4% -11.6% -121.8% -18.3% -106.6% -38.5% 0.0% 0.0%   Gearing %   50.4% 45.8% 31.4% 27.2% 15.8% 47.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   6.8% 7.5% 17.1% 12.8% 33.0% 6.9% 0.0% 0.0%   1000.0 Liquidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Quick Ratio   1.0 1.0 1.4 2.2 1.8 1.3 0.0 0.0   Current Ratio   1.5 1.6 2.2 3.8 3.1 2.0 0.0 0.0   Cash and cash equivalent   56.7 165.4 242.7 144.1 660.7 639.3 0.0 0.0   1000.0 Capital use efficiency  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   155.2 309.1 364.0 455.1 909.6 985.5 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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   -20 165 104 128 518 599 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -20 165 104 128 500 599 0 0   EBIT / employee   -39 147 85 110 500 599 0 0   Net earnings / employee   -36 109 49 74 368 453 0 0