Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

OJD FONDEN 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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 0.6% 0.6%   Bankruptcy risk   0.7% 0.6% 0.9% 1.0% 0.8% 1.1% 8.0% 7.8%   Credit score (0-100)   94 97 90 85 91 83 31 31   Credit rating   AA AA A A AA A BB BB   Credit limit (kDKK)   44,356.0 46,658.5 42,667.9 26,358.0 36,843.7 20,479.4 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   -237 -40.8 361 586 581 540 0.0 0.0   EBITDA   -837 -341 45.5 286 281 240 0.0 0.0   EBIT   -837 -341 45.5 286 281 240 0.0 0.0   Pre-tax profit (PTP)   68,193.7 56,366.6 92,144.1 29,222.3 60,054.7 90,815.3 0.0 0.0   Net earnings   68,193.7 56,366.6 92,144.1 29,222.3 60,054.7 90,815.3 0.0 0.0   Pre-tax profit without non-rec. items   68,194 56,367 92,144 29,222 60,055 90,815 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   26,132 26,132 26,132 26,132 26,132 26,132 0.0 0.0   Shareholders equity total   468,794 485,699 550,496 509,035 450,389 514,535 123,080 123,080   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   468,825 497,730 569,708 575,343 619,312 689,268 123,080 123,080   Net Debt   -164,428 -202,807 -267,459 -269,788 -331,380 -339,001 -123,080 -123,080     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   -237 -40.8 361 586 581 540 0.0 0.0   Gross profit growth   -53.6% 82.8% 0.0% 62.5% -0.9% -7.0% -100.0% 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)   468,825 497,730 569,708 575,343 619,312 689,268 123,080 123,080   Balance sheet change%   2.6% 6.2% 14.5% 1.0% 7.6% 11.3% -82.1% 0.0%   Added value   -837.2 -340.8 45.5 285.8 280.8 240.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   3 0 0 0 0 0 -26,132 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 1.0 2.0 3.0 4.0 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 (%)   352.9% 835.1% 12.6% 48.8% 48.3% 44.5% 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 %   14.7% 12.2% 17.3% 12.8% 11.1% 14.0% 0.0% 0.0%   ROI %   14.7% 12.4% 17.8% 13.9% 13.8% 19.0% 0.0% 0.0%   ROE %   14.7% 11.8% 17.8% 5.5% 12.5% 18.8% 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 %   100.0% 97.6% 96.6% 88.5% 72.7% 74.6% 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, %   19,639.8% 59,506.9% -587,473.2% -94,392.4% -118,004.3% -141,133.4% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 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   5,280.7 16.9 14.0 4.1 15.4 4.7 0.0 0.0   Current Ratio   5,280.7 16.9 14.0 4.1 15.4 4.7 0.0 0.0   Cash and cash equivalent   164,427.8 202,806.7 267,458.9 269,787.5 331,379.7 339,001.0 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   64,665.3 -5,038.9 -15,324.8 -58,850.3 -12,636.4 -46,625.8 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  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 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