Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

AMJ - INVEST ESBJERG ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading... Loading... Loading... Loading...

1000.0 Bankruptcy Risk  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   1.2% 1.2% 1.2% 1.2% 1.2% 1.2% 1.2% 1.2%   Bankruptcy risk   0.6% 0.8% 0.6% 1.1% 1.0% 0.8% 7.3% 7.1%   Credit score (0-100)   98 92 98 82 88 92 33 34   Credit rating   AA AA AA A A AA BBB BBB   Credit limit (kDKK)   1,233.2 1,676.0 2,335.7 898.9 3,611.6 4,434.8 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   783 156 52 -40 16,286 6 6 6   Gross profit   730 69.0 -45.0 93.0 16,741 377 0.0 0.0   EBITDA   730 69.0 -45.0 93.0 16,741 -120 0.0 0.0   EBIT   730 69.0 -45.0 93.0 16,741 -120 0.0 0.0   Pre-tax profit (PTP)   760.0 8,838.0 4,032.0 4,840.0 17,646.0 3,573.0 0.0 0.0   Net earnings   765.0 8,833.0 3,619.0 4,840.0 17,646.0 3,407.3 0.0 0.0   Pre-tax profit without non-rec. items   760 8,838 4,032 4,840 17,646 3,573 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   11,779 20,503 24,012 28,738 46,270 49,560 48,638 48,638   Interest-bearing liabilities   4,874 416 1,405 3,777 660 665 0.0 0.0   Balance sheet total (assets)   16,731 21,024 25,698 35,340 48,808 51,844 48,638 48,638   Net Debt   -4,580 -12,980 -17,418 -16,415 -27,047 -28,243 -48,638 -48,638     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   783 156 52 -40 16,286 6 6 6   Net sales growth   0.0% -80.1% -66.7% -176.9% -40,815.0% -100.0% 0.0% 0.0%   Gross profit   730 69.0 -45.0 93.0 16,741 377 0.0 0.0   Gross profit growth   0.0% -90.5% 0.0% 0.0% 17,901.1% -97.7% -100.0% 0.0%   Employees   0 0 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)   16,731 21,024 25,698 35,340 48,808 51,844 48,638 48,638   Balance sheet change%   10.2% 25.7% 22.2% 37.5% 38.1% 6.2% -6.2% 0.0%   Added value   730.0 69.0 -45.0 93.0 16,741.0 -119.9 0.0 0.0   Added value %   93.2% 44.2% -86.5% -232.5% 102.8% -1,953.7% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 0   Net sales trend   0.0 -1.0 -2.0 -3.0 -4.0 -5.0 0.0 0.0   EBIT trend   1.0 2.0 -1.0 1.0 2.0 -1.0 0.0 0.0   1000.0 Profitability  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A EBITDA %   93.2% 44.2% -86.5% -232.5% 102.8% -1,953.7% 0.0% 0.0%   EBIT %   93.2% 44.2% -86.5% 0.0% 102.8% -1,953.7% 0.0% 0.0%   EBIT to gross profit (%)   100.0% 100.0% 100.0% 100.0% 100.0% -31.8% 0.0% 0.0%   Net Earnings %   97.7% 5,662.2% 6,959.6% -12,100.0% 108.4% 55,503.3% 0.0% 0.0%   Profit before depreciation and extraordinary items %   97.7% 5,662.2% 6,959.6% -12,100.0% 108.4% 55,503.3% 0.0% 0.0%   Pre tax profit less extraordinaries %   97.1% 5,665.4% 7,753.8% -12,100.0% 108.4% 58,201.9% 0.0% 0.0%   ROA %   6.1% 54.6% 17.4% 32.0% 43.9% 7.2% 0.0% 0.0%   ROI %   6.1% 54.9% 17.5% 32.4% 44.1% 7.2% 0.0% 0.0%   ROE %   6.7% 54.7% 16.3% 18.4% 47.1% 7.1% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   88.8% 97.5% 93.4% 81.3% 94.8% 95.6% 100.0% 100.0%   Relative indebtedness %   632.4% 334.0% 3,242.3% -16,505.0% 15.6% 37,204.8% 0.0% 0.0%   Relative net indebtedness %   -575.0% -8,253.2% -32,955.8% 33,975.0% -154.5% -433,684.3% -792,277.0% -792,277.0%   Net int. bear. debt to EBITDA, %   -627.4% -18,811.6% 38,706.7% -17,650.5% -161.6% 23,547.6% 0.0% 0.0%   Gearing %   41.4% 2.0% 5.9% 13.1% 1.4% 1.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.7% 55.9% 3.1% 190.6% 36.2% 5.2% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   5.5 27.9 13.3 8.4 37.1 38.5 0.0 0.0   Current Ratio   5.5 27.9 13.3 8.4 37.1 38.5 0.0 0.0   Cash and cash equivalent   9,454.0 13,396.0 18,823.0 20,192.0 27,707.0 28,907.9 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Trade debtors turnover (days)   0.0 0.0 0.0 -36.5 0.6 4,696.8 0.0 0.0   Trade creditors turnover (days)   137.7 83.9 46.8 43.7 24.0 48.5 0.0 0.0   Current assets / Net sales %   1,326.9% 9,313.5% 36,436.5% -51,202.5% 181.4% 497,681.8% 792,277.0% 792,277.0%   Net working capital   82.0 1,143.0 -1,210.0 -2,122.0 1,566.0 2,779.8 0.0 0.0   Net working capital %   10.5% 732.7% -2,326.9% 5,305.0% 9.6% 45,281.1% 0.0% 0.0%   1000.0 Employee efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 52 -40 16,286 6 0 0   Added value / employee   0 0 -45 93 16,741 -120 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 -45 93 16,741 -120 0 0   EBIT / employee   0 0 -45 93 16,741 -120 0 0   Net earnings / employee   0 0 3,619 4,840 17,646 3,407 0 0