Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

AJ BOLIG 4YOU 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   1.5% 1.6% 1.4% 3.4% 2.9% 2.5% 8.5% 8.3%   Credit score (0-100)   78 75 77 54 57 62 29 30   Credit rating   A A A BBB BBB BBB BB BB   Credit limit (kDKK)   54.9 25.1 101.7 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)  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   2,627 2,264 2,105 1,980 1,753 1,382 0.0 0.0   EBITDA   1,152 986 1,925 -693 823 506 0.0 0.0   EBIT   1,119 928 1,869 -766 -325 -113 0.0 0.0   Pre-tax profit (PTP)   430.7 475.0 1,464.3 -1,128.9 -787.6 -635.8 0.0 0.0   Net earnings   303.0 355.0 1,135.2 -896.6 -826.5 -498.4 0.0 0.0   Pre-tax profit without non-rec. items   431 475 1,464 -1,129 -788 -636 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   34,820 35,098 36,455 35,066 32,331 32,516 0.0 0.0   Shareholders equity total   11,521 11,876 13,012 12,058 11,172 10,613 10,465 10,465   Interest-bearing liabilities   21,275 20,804 20,592 20,916 18,883 19,289 0.0 0.0   Balance sheet total (assets)   36,842 36,666 37,751 36,650 33,756 33,679 10,465 10,465   Net Debt   20,576 20,782 20,592 20,916 18,854 19,289 -10,465 -10,465     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   2,627 2,264 2,105 1,980 1,753 1,382 0.0 0.0   Gross profit growth   22.4% -13.8% -7.0% -6.0% -11.5% -21.1% -100.0% 0.0%   Employees   2 2 2 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)   36,842 36,666 37,751 36,650 33,756 33,679 10,465 10,465   Balance sheet change%   -2.0% -0.5% 3.0% -2.9% -7.9% -0.2% -68.9% 0.0%   Added value   1,152.1 985.9 1,924.6 -693.2 -252.9 -6.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -1,453 221 1,301 -1,461 -2,748 78 -32,516 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   4.0 5.0 5.0 -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 (%)   42.6% 41.0% 88.8% -38.7% -18.6% -8.2% 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 %   3.0% 2.5% 5.0% -1.8% -0.5% -0.2% 0.0% 0.0%   ROI %   3.1% 2.6% 5.2% -1.9% -0.6% -0.2% 0.0% 0.0%   ROE %   2.7% 3.0% 9.1% -7.2% -7.1% -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 %   31.3% 32.4% 34.5% 32.9% 33.1% 31.5% 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, %   1,785.9% 2,107.9% 1,069.9% -3,017.2% 2,291.0% 3,812.8% 0.0% 0.0%   Gearing %   184.7% 175.2% 158.3% 173.5% 169.0% 181.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.1% 2.2% 2.0% 2.2% 3.0% 2.9% 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   0.4 0.1 0.0 0.0 0.5 0.3 0.0 0.0   Current Ratio   1.2 0.8 0.6 0.7 0.9 0.4 0.0 0.0   Cash and cash equivalent   698.8 22.0 0.0 0.3 28.8 0.0 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   273.2 -295.1 -1,009.5 -662.3 -235.6 -1,708.8 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   576 493 962 -347 -126 -3 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   576 493 962 -347 411 253 0 0   EBIT / employee   559 464 935 -383 -163 -57 0 0   Net earnings / employee   151 177 568 -448 -413 -249 0 0