Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

PEJ Trafik 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   2.6% 2.6% 2.6% 2.6% 2.6% 2.6% 2.6% 2.6%   Bankruptcy risk   4.9% 12.2% 12.9% 14.5% 7.0% 8.8% 18.0% 18.0%   Credit score (0-100)   46 20 18 13 34 27 8 8   Credit rating   BBB BB BB BB BBB BB B B   Credit limit (kDKK)   -0.0 -0.0 -0.0 -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)  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   -7.6 -7.6 -7.3 73.3 445 470 0.0 0.0   EBITDA   -7.6 -7.6 -7.3 71.5 445 470 0.0 0.0   EBIT   -7.6 -7.6 -7.3 71.5 405 430 0.0 0.0   Pre-tax profit (PTP)   -22.5 45.3 -7.4 71.5 387.3 400.7 0.0 0.0   Net earnings   -17.6 34.1 -4.5 55.7 299.3 310.1 0.0 0.0   Pre-tax profit without non-rec. items   -22.5 45.3 -7.4 71.5 387 401 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 0.0 280 240 0.0 0.0   Shareholders equity total   -883 -849 -854 -798 -499 -188 -313 -313   Interest-bearing liabilities   1,256 1,264 1,008 907 779 355 313 313   Balance sheet total (assets)   373 414 154 138 349 254 0.0 0.0   Net Debt   1,256 1,000 1,008 907 767 345 313 313     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   -7.6 -7.6 -7.3 73.3 445 470 0.0 0.0   Gross profit growth   0.1% 0.0% 4.1% 0.0% 507.3% 5.6% -100.0% 0.0%   Employees   1 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)   373 414 154 138 349 254 0 0   Balance sheet change%   139.6% 11.2% -62.8% -10.3% 152.2% -27.1% -100.0% 0.0%   Added value   -7.6 -7.6 -7.3 71.5 405.3 470.2 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 0 240 -80 -240 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -3.0 -4.0 -5.0 1.0 2.0 3.0 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% 97.4% 91.0% 91.5% 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 %   -0.7% 3.6% -0.6% 7.4% 45.5% 66.7% 0.0% 0.0%   ROI %   -0.7% 3.6% -0.6% 7.5% 48.1% 75.0% 0.0% 0.0%   ROE %   -6.6% 8.7% -1.6% 38.1% 122.9% 102.9% 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 %   -70.3% -67.2% -84.7% -85.2% -58.8% -42.6% -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, %   -16,458.0% -13,102.1% -13,769.6% 1,269.7% 172.2% 73.3% 0.0% 0.0%   Gearing %   -142.2% -148.8% -118.1% -113.7% -156.3% -188.6% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.3% 0.0% 0.0% 0.0% 2.1% 5.2% 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 4.8 0.1 0.0 0.0 0.0   Current Ratio   0.0 0.0 0.0 4.8 0.1 0.0 0.0 0.0   Cash and cash equivalent   0.1 263.9 0.0 0.2 12.5 10.8 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   160.6 414.5 154.2 109.5 -581.4 -323.3 -156.7 -156.7   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   -8 -8 -7 71 405 470 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -8 -8 -7 71 445 470 0 0   EBIT / employee   -8 -8 -7 71 405 430 0 0   Net earnings / employee   -18 34 -5 56 299 310 0 0