Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

PJL 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   0.4% 0.4% 0.4% 0.4% 0.4% 0.4% 0.4% 0.4%   Bankruptcy risk   2.3% 3.2% 1.3% 2.1% 1.6% 2.4% 8.5% 8.3%   Credit score (0-100)   66 55 79 66 73 63 29 29   Credit rating   BBB BBB A BBB A BBB BB BB   Credit limit (kDKK)   0.2 0.0 191.9 0.5 20.2 0.1 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   838 537 1,004 756 1,153 78.3 0.0 0.0   EBITDA   -9.5 -507 410 -166 -87.0 -1,191 0.0 0.0   EBIT   -42.5 -540 1,707 -654 -119 -1,223 0.0 0.0   Pre-tax profit (PTP)   18.8 172.1 1,330.7 162.2 53.6 567.2 0.0 0.0   Net earnings   27.1 168.9 1,049.9 190.8 237.4 541.1 0.0 0.0   Pre-tax profit without non-rec. items   -328 -102 1,331 162 53.6 567 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   14,703 14,670 24,462 24,004 14,228 7,750 0.0 0.0   Shareholders equity total   10,420 10,479 11,416 11,492 11,612 12,031 8,760 8,760   Interest-bearing liabilities   8,789 13,306 13,063 14,720 11,085 4,032 0.0 0.0   Balance sheet total (assets)   21,564 26,313 28,639 28,616 24,535 16,941 8,760 8,760   Net Debt   8,561 12,660 13,050 14,081 8,862 2,948 -8,760 -8,760     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   838 537 1,004 756 1,153 78.3 0.0 0.0   Gross profit growth   2.7% -35.9% 87.2% -24.7% 52.6% -93.2% -100.0% 0.0%   Employees   0 0 0 2 2 2 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)   21,564 26,313 28,639 28,616 24,535 16,941 8,760 8,760   Balance sheet change%   -1.3% 22.0% 8.8% -0.1% -14.3% -31.0% -48.3% 0.0%   Added value   -9.5 -507.4 1,739.9 -620.7 -86.0 -1,191.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   84 -66 9,759 -491 -9,808 -6,510 -7,750 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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 (%)   -5.1% -100.7% 169.9% -86.5% -10.3% -1,563.0% 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 %   0.6% -1.6% 6.4% 2.0% 3.6% 4.1% 0.0% 0.0%   ROI %   0.6% -1.6% 6.7% 2.1% 3.6% 4.2% 0.0% 0.0%   ROE %   0.3% 1.6% 9.6% 1.7% 2.1% 4.6% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   48.9% 39.8% 39.9% 40.2% 47.3% 71.0% 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, %   -90,517.0% -2,495.3% 3,183.9% -8,498.6% -10,190.3% -247.4% 0.0% 0.0%   Gearing %   84.3% 127.0% 114.4% 128.1% 95.5% 33.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   5.2% -2.5% 3.3% 3.0% 6.9% 3.9% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   1.8 9.9 0.4 1.0 7.5 7.0 0.0 0.0   Current Ratio   1.8 9.9 0.4 0.9 7.5 7.0 0.0 0.0   Cash and cash equivalent   228.0 645.6 12.9 638.8 2,223.0 1,083.8 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   726.3 8,298.8 -1,302.1 -73.8 5,122.5 3,936.4 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 -310 -43 -596 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 -83 -43 -596 0 0   EBIT / employee   0 0 0 -327 -59 -612 0 0   Net earnings / employee   0 0 0 95 119 271 0 0