Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

PIJOR 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 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% 0.8% 0.8%   Bankruptcy risk   1.5% 0.8% 0.7% 0.9% 2.7% 0.6% 7.6% 7.6%   Credit score (0-100)   77 91 94 88 60 96 32 32   Credit rating   A A AA A BBB AA BB BB   Credit limit (kDKK)   297.4 9,507.7 11,875.8 14,278.9 0.1 14,549.1 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   -12.0 -13.6 -53.9 -24.0 -13.3 -13.6 0.0 0.0   EBITDA   -12.0 -13.6 -53.9 -24.0 -13.3 -13.6 0.0 0.0   EBIT   -12.0 -13.6 -53.9 -24.0 -13.3 -13.6 0.0 0.0   Pre-tax profit (PTP)   -2,805.0 11,941.9 10,313.1 73,161.1 -59,329.8 7,822.3 0.0 0.0   Net earnings   -2,852.8 11,889.0 10,270.5 73,060.0 -59,464.1 7,683.8 0.0 0.0   Pre-tax profit without non-rec. items   -2,805 11,942 10,313 73,161 -59,330 7,822 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   108,410 120,299 130,570 203,630 144,166 151,850 125,541 125,541   Interest-bearing liabilities   17,738 18,368 18,604 551 66.9 515 0.0 0.0   Balance sheet total (assets)   126,204 140,698 152,332 206,368 144,386 152,520 125,541 125,541   Net Debt   17,654 18,177 18,544 521 36.5 183 -125,541 -125,541     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   -100.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   -12.0 -13.6 -53.9 -24.0 -13.3 -13.6 0.0 0.0   Gross profit growth   68.4% -13.6% -295.7% 55.5% 44.6% -2.5% 0.0% 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)   126,204 140,698 152,332 206,368 144,386 152,520 125,541 125,541   Balance sheet change%   11.6% 11.5% 8.3% 35.5% -30.0% 5.6% -17.7% 0.0%   Added value   -12.0 -13.6 -53.9 -24.0 -13.3 -13.6 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 0 0 0 0 0   Net sales trend   -1.0 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  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 (%)   100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 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 %   -2.2% 9.2% 7.3% 40.9% -33.8% 5.3% 0.0% 0.0%   ROI %   -2.2% 9.3% 7.5% 41.5% -34.0% 5.3% 0.0% 0.0%   ROE %   -2.6% 10.4% 8.2% 43.7% -34.2% 5.2% 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 %   85.9% 85.5% 85.7% 98.7% 99.8% 99.6% 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, %   -147,116.2% -133,391.9% -34,386.8% -2,171.1% -274.9% -1,346.3% 0.0% 0.0%   Gearing %   16.4% 15.3% 14.2% 0.3% 0.0% 0.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.2% 1.9% 2.4% 1.9% 32.0% 0.9% 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   1.7 1.6 1.6 12.6 146.6 49.6 0.0 0.0   Current Ratio   1.7 1.6 1.6 12.6 146.6 49.6 0.0 0.0   Cash and cash equivalent   84.4 190.2 59.8 30.8 30.4 331.3 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   12,465.8 12,703.4 12,768.0 31,689.4 32,078.0 32,569.7 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 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 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