Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

N. J. AUTOMOBILER A/S 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% 3.1% 3.1%   Bankruptcy risk   2.9% 3.1% 3.7% 7.9% 14.7% 9.0% 17.8% 17.8%   Credit score (0-100)   60 57 51 29 13 26 8 8   Credit rating   BBB BBB BBB BB BB 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   2,972 1,596 1,103 -1,035 153 -3.6 0.0 0.0   EBITDA   979 -320 -973 -2,164 -455 -174 0.0 0.0   EBIT   675 -611 -1,263 -2,449 -1,322 -174 0.0 0.0   Pre-tax profit (PTP)   186.1 -935.8 -1,481.2 -3,694.9 -2,749.4 -369.1 0.0 0.0   Net earnings   144.8 -730.0 -1,156.8 -3,001.6 -2,443.9 -263.8 0.0 0.0   Pre-tax profit without non-rec. items   186 -936 -1,481 -3,695 -2,749 -369 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   1,732 1,442 1,151 867 0.0 0.0 0.0 0.0   Shareholders equity total   863 1,453 5,060 2,058 -386 -649 -1,649 -1,649   Interest-bearing liabilities   8,542 7,066 7,137 7,516 4,566 2,825 1,649 1,649   Balance sheet total (assets)   10,268 9,064 13,619 11,152 4,507 2,215 0.0 0.0   Net Debt   8,085 6,047 3,725 4,356 3,215 1,973 1,649 1,649     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   2,972 1,596 1,103 -1,035 153 -3.6 0.0 0.0   Gross profit growth   28.5% -46.3% -30.9% 0.0% 0.0% 0.0% 0.0% 0.0%   Employees   6 7 6 4 3 1 0 0   Employee growth %   0.0% 16.7% -14.3% -33.3% -25.0% -66.7% -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)   10,268 9,064 13,619 11,152 4,507 2,215 0 0   Balance sheet change%   -16.5% -11.7% 50.3% -18.1% -59.6% -50.9% -100.0% 0.0%   Added value   978.6 -320.2 -973.1 -2,164.2 -1,037.7 -173.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -607 -581 -581 -569 -1,734 0 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 -1.0 -2.0 -3.0 -4.0 -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 (%)   22.7% -38.2% -114.6% 236.6% -864.0% 4,842.3% 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 %   7.0% -4.4% -8.2% -19.3% -16.3% -1.9% 0.0% 0.0%   ROI %   7.5% -4.7% -9.0% -22.0% -18.5% -2.0% 0.0% 0.0%   ROE %   18.3% -63.0% -35.5% -84.3% -74.4% -7.8% 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 %   8.4% 16.0% 37.2% 19.1% -7.9% -22.7% -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, %   826.2% -1,888.5% -382.8% -201.3% -706.2% -1,134.3% 0.0% 0.0%   Gearing %   990.1% 486.1% 141.1% 365.2% -1,184.4% -435.0% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   6.2% 6.6% 7.7% 17.7% 23.8% 8.0% 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   0.3 0.3 0.6 0.6 9.7 31.8 0.0 0.0   Current Ratio   0.9 1.0 1.5 1.1 13.8 56.0 0.0 0.0   Cash and cash equivalent   456.8 1,018.9 3,412.5 3,160.1 1,351.7 851.6 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   -1,068.3 59.4 2,814.0 -593.8 3,460.7 1,423.5 -824.7 -824.7   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   163 -46 -162 -541 -346 -174 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   163 -46 -162 -541 -152 -174 0 0   EBIT / employee   113 -87 -211 -612 -441 -174 0 0   Net earnings / employee   24 -104 -193 -750 -815 -264 0 0