Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

PJ ENGINEERING 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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.0% 1.0%   Bankruptcy risk   12.8% 6.8% 10.1% 8.2% 11.0% 12.4% 16.0% 16.0%   Credit score (0-100)   19 36 24 29 21 18 12 12   Credit rating   BB BBB BB BB BB BB BB BB   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   599 498 402 534 171 321 0.0 0.0   EBITDA   126 14.1 -10.5 52.9 -190 125 0.0 0.0   EBIT   126 14.1 -10.5 52.9 -190 125 0.0 0.0   Pre-tax profit (PTP)   125.7 9.6 -20.0 41.4 -198.8 107.8 0.0 0.0   Net earnings   96.9 6.9 -16.9 31.1 -155.5 83.2 0.0 0.0   Pre-tax profit without non-rec. items   126 9.6 -20.0 41.4 -199 108 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   31.5 38.4 21.5 52.5 -103 -19.8 -145 -145   Interest-bearing liabilities   16.5 125 64.5 69.2 216 135 145 145   Balance sheet total (assets)   207 270 444 437 221 560 0.0 0.0   Net Debt   -50.5 -0.4 -31.8 -130 196 91.4 145 145     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   599 498 402 534 171 321 0.0 0.0   Gross profit growth   1.3% -16.9% -19.2% 32.8% -67.9% 87.1% -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)   207 270 444 437 221 560 0 0   Balance sheet change%   103.2% 30.3% 64.6% -1.7% -49.3% 153.1% -100.0% 0.0%   Added value   126.3 14.1 -10.5 52.9 -189.6 125.1 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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 -1.0 1.0 -1.0 1.0 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 (%)   21.1% 2.8% -2.6% 9.9% -110.6% 39.0% 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 %   67.5% 5.9% -2.9% 12.0% -49.8% 27.7% 0.0% 0.0%   ROI %   200.8% 13.2% -8.3% 48.6% -109.1% 71.3% 0.0% 0.0%   ROE %   145.2% 19.8% -56.6% 84.0% -113.6% 21.3% 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 %   15.2% 14.2% 4.8% 12.0% -31.8% -3.4% -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, %   -40.0% -2.8% 303.9% -246.4% -103.6% 73.0% 0.0% 0.0%   Gearing %   52.4% 324.4% 300.6% 131.8% -209.4% -684.1% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.4% 6.3% 10.1% 17.3% 6.4% 9.9% 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   1.2 1.2 1.1 1.2 0.7 0.9 0.0 0.0   Current Ratio   1.2 1.2 1.1 1.2 0.7 1.0 0.0 0.0   Cash and cash equivalent   67.0 124.9 96.3 199.7 19.4 44.1 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   31.5 41.1 21.5 62.5 -103.0 -19.8 -72.4 -72.4   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   126 14 -10 53 -190 125 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   126 14 -10 53 -190 125 0 0   EBIT / employee   126 14 -10 53 -190 125 0 0   Net earnings / employee   97 7 -17 31 -156 83 0 0