Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

CJF 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 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   1.3% 1.3% 1.3% 1.3% 1.3% 1.3% 1.3% 1.3%   Bankruptcy risk   5.2% 8.2% 1.7% 2.1% 0.9% 2.4% 16.5% 16.5%   Credit score (0-100)   44 31 73 66 90 62 11 11   Credit rating   BBB BB A A A BBB BB BB   Credit limit (kDKK)   -0.0 -0.0 0.1 0.0 47.9 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 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   0 0 0 0 0 0 0 0   Gross profit   12.4 -34.3 -11.0 -10.3 -6.1 42.2 0.0 0.0   EBITDA   12.4 -34.3 -11.0 -10.3 -6.1 38.7 0.0 0.0   EBIT   12.4 -34.3 -11.0 -10.3 -6.1 38.7 0.0 0.0   Pre-tax profit (PTP)   36.8 78.3 311.0 105.9 362.1 39.3 0.0 0.0   Net earnings   36.8 78.3 311.0 105.9 362.1 39.3 0.0 0.0   Pre-tax profit without non-rec. items   36.8 78.3 311 106 362 39.3 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 94.5 94.5 94.5 0.0 0.0   Shareholders equity total   -303 -224 86.6 193 555 594 202 202   Interest-bearing liabilities   0.0 0.0 628 626 619 411 0.0 0.0   Balance sheet total (assets)   242 421 725 828 1,182 1,014 202 202   Net Debt   -21.7 -163 192 179 -157 -123 -202 -202     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   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   12.4 -34.3 -11.0 -10.3 -6.1 42.2 0.0 0.0   Gross profit growth   34.1% 0.0% 67.9% 6.9% 40.3% 0.0% -100.0% 0.0%   Employees   0 1 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)   242 421 725 828 1,182 1,014 202 202   Balance sheet change%   3.0% 74.3% 72.1% 14.3% 42.7% -14.2% -80.0% 0.0%   Added value   12.4 -34.3 -11.0 -10.3 -6.1 38.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 95 0 0 -95 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 -1.0 -2.0 -3.0 -4.0 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 %   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 (%)   100.0% 100.0% 100.0% 100.0% 100.0% 91.9% 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 %   11.0% 15.3% 47.4% 15.4% 37.4% 16.0% 0.0% 0.0%   ROI %   0.0% 0.0% 90.8% 15.6% 37.7% 16.2% 0.0% 0.0%   ROE %   15.5% 23.6% 122.5% 75.9% 96.9% 6.8% 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 %   -55.6% -34.8% 12.0% 23.2% 46.9% 58.6% 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, %   -175.4% 474.7% -1,741.5% -1,745.2% 2,554.0% -316.2% 0.0% 0.0%   Gearing %   0.0% 0.0% 725.3% 325.1% 111.6% 69.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 4.3% 2.2% 2.2% 26.6% 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   0.0 0.3 0.7 0.7 1.2 1.3 0.0 0.0   Current Ratio   0.0 0.3 0.7 0.7 1.2 1.3 0.0 0.0   Cash and cash equivalent   21.7 163.1 436.2 446.5 775.4 533.8 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 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   -522.6 -582.9 -598.5 -581.9 -467.3 -404.4 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  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 0 0 0 0 0 0   Added value / employee   0 -34 -11 -10 -6 39 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 -34 -11 -10 -6 39 0 0   EBIT / employee   0 -34 -11 -10 -6 39 0 0   Net earnings / employee   0 78 311 106 362 39 0 0