Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

AJ ENGROS HOLDING 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   0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3%   Bankruptcy risk   1.4% 2.3% 2.5% 3.4% 2.0% 2.9% 8.3% 8.3%   Credit score (0-100)   80 64 60 53 68 58 29 29   Credit rating   A BBB BBB BBB A BBB BB BB   Credit limit (kDKK)   103.3 0.2 0.0 0.0 1.7 0.0 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   510 523 525 395 232 677 0.0 0.0   EBITDA   510 523 525 395 232 677 0.0 0.0   EBIT   376 389 390 261 96.5 574 0.0 0.0   Pre-tax profit (PTP)   1,168.6 209.3 38.6 -1,024.1 297.5 77.2 0.0 0.0   Net earnings   1,056.6 82.7 -91.6 -1,128.4 230.9 -287.7 0.0 0.0   Pre-tax profit without non-rec. items   1,169 209 38.6 -1,024 297 77.2 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   5,584 5,450 5,315 5,180 5,103 1,906 0.0 0.0   Shareholders equity total   12,356 11,783 11,579 10,336 10,567 10,157 9,897 9,897   Interest-bearing liabilities   2,557 2,461 2,125 2,053 1,887 802 0.0 0.0   Balance sheet total (assets)   15,388 14,854 14,195 12,887 12,949 11,754 9,897 9,897   Net Debt   2,454 2,271 2,049 2,000 1,865 -2,852 -9,897 -9,897     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   510 523 525 395 232 677 0.0 0.0   Gross profit growth   -4.3% 2.5% 0.3% -24.7% -41.3% 191.5% -100.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   15,388 14,854 14,195 12,887 12,949 11,754 9,897 9,897   Balance sheet change%   5.3% -3.5% -4.4% -9.2% 0.5% -9.2% -15.8% 0.0%   Added value   510.3 523.2 524.7 395.2 231.2 676.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -269 -269 -269 -269 -213 -3,299 -1,906 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  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 (%)   73.6% 74.3% 74.3% 65.9% 41.6% 84.9% 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 %   8.2% 3.7% 3.5% -3.7% 4.1% 1.0% 0.0% 0.0%   ROI %   8.3% 1.8% 0.6% -7.3% 2.8% 1.0% 0.0% 0.0%   ROE %   8.9% 0.7% -0.8% -10.3% 2.2% -2.8% 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 %   80.3% 79.3% 81.6% 80.2% 81.6% 86.4% 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, %   480.9% 434.1% 390.5% 506.1% 803.4% -421.5% 0.0% 0.0%   Gearing %   20.7% 20.9% 18.4% 19.9% 17.9% 7.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.4% 2.4% 2.4% 2.3% 3.2% 3.4% 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   13.4 8.3 14.6 11.9 12.9 13.0 0.0 0.0   Current Ratio   13.4 8.3 14.6 11.9 12.9 13.0 0.0 0.0   Cash and cash equivalent   103.4 189.4 76.4 52.6 22.5 3,653.5 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   5,677.2 4,994.0 5,486.1 5,621.8 5,777.5 5,345.9 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 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0