Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

PAJ Sensor 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% 1.5%   Bankruptcy risk   1.7% 1.3% 2.5% 2.2% 1.8% 17.6% 19.3% 19.3%   Credit score (0-100)   75 82 62 64 70 8 7 7   Credit rating   A A BBB BBB A B B B   Credit limit (kDKK)   0.4 11.4 0.0 -0.0 0.4 -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   487 579 -24.9 53.2 523 3,180 0.0 0.0   EBITDA   487 579 -24.9 53.2 523 3,180 0.0 0.0   EBIT   133 226 -379 -300 55.4 -5,012 0.0 0.0   Pre-tax profit (PTP)   513.6 141.1 -405.9 -459.8 -31.6 -5,014.2 0.0 0.0   Net earnings   400.6 176.6 -193.0 -218.6 -109.6 -3,911.2 0.0 0.0   Pre-tax profit without non-rec. items   514 141 -406 -460 -31.6 -5,014 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   245 422 229 10.0 920 -2,991 -7,516 -7,516   Interest-bearing liabilities   12,521 12,687 13,732 13,917 13,018 5,404 7,516 7,516   Balance sheet total (assets)   19,027 19,393 20,230 20,929 20,502 4,773 0.0 0.0   Net Debt   12,521 12,687 13,732 13,917 12,889 5,270 7,516 7,516     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   487 579 -24.9 53.2 523 3,180 0.0 0.0   Gross profit growth   145.1% 19.0% 0.0% 0.0% 881.8% 508.6% -100.0% 0.0%   Employees   0 1 1 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% -100.0% 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)   19,027 19,393 20,230 20,929 20,502 4,773 0 0   Balance sheet change%   3.9% 1.9% 4.3% 3.5% -2.0% -76.7% -100.0% 0.0%   Added value   486.7 579.3 -24.9 53.2 409.0 3,179.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   562 307 259 76 -809 -23,612 -3,852 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 -2.0 1.0 -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 (%)   27.3% 39.0% 1,521.3% -564.5% 10.6% -157.6% 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 %   6.9% 4.1% -0.4% -1.4% 0.3% -35.5% 0.0% 0.0%   ROI %   8.9% 5.3% -0.5% -1.8% 0.3% -45.2% 0.0% 0.0%   ROE %   4.3% 53.0% -59.4% -183.3% -23.6% -137.4% 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 %   5.2% 6.0% 4.8% 0.0% 4.5% -38.5% -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, %   2,572.8% 2,190.0% -55,188.8% 26,149.7% 2,466.6% 165.7% 0.0% 0.0%   Gearing %   5,111.3% 3,009.2% 6,007.4% 139,548.3% 1,414.4% -180.7% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   6.3% 5.2% 2.5% 1.2% 0.6% 0.0% 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   0.0 0.0 0.0 0.0 0.0 0.1 0.0 0.0   Current Ratio   0.1 0.1 0.1 0.1 0.1 0.1 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 128.9 134.2 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   -12,983.8 -13,506.8 -16,038.7 -16,363.9 -15,434.0 -6,185.0 -3,757.9 -3,757.9   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   0 579 -25 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 579 -25 0 0 0 0 0   EBIT / employee   0 226 -379 0 0 0 0 0   Net earnings / employee   0 177 -193 0 0 0 0 0