Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

PJ Logistics Holding 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  2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   22.5% 24.6% 19.8% 11.3% 11.2% 12.5% 19.8% 19.8%   Credit score (0-100)   5 3 5 20 20 19 6 6   Credit rating   B B B 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)  2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   345 354 -8.2 -8.4 -11.6 -6.0 0.0 0.0   EBITDA   36.8 5.1 -8.2 -8.4 -11.6 -6.0 0.0 0.0   EBIT   36.8 -9.3 -8.2 -8.4 -11.6 -6.0 0.0 0.0   Pre-tax profit (PTP)   42.2 -26.1 -12.8 245.5 134.6 -5.7 0.0 0.0   Net earnings   32.9 -26.1 -13.4 245.5 144.6 1.3 0.0 0.0   Pre-tax profit without non-rec. items   42.2 -26.1 -12.8 245 135 -5.7 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   14.4 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   17.5 -70.6 -84.0 161 184 185 135 135   Interest-bearing liabilities   0.0 0.0 0.5 68.2 26.7 16.7 0.0 0.0   Balance sheet total (assets)   449 108 72.9 286 234 233 135 135   Net Debt   -76.9 -68.0 0.1 29.7 22.5 -4.8 -135 -135     See the entire balance sheet 1000.0 Volume  2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024 2024/12 2025e N/A 2026e 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   345 354 -8.2 -8.4 -11.6 -6.0 0.0 0.0   Gross profit growth   32.7% 2.7% 0.0% -2.1% -38.8% 48.5% 0.0% 0.0%   Employees   0 0 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)   449 108 73 286 234 233 135 135   Balance sheet change%   7.9% -76.0% -32.4% 292.2% -18.2% -0.3% -42.0% 0.0%   Added value   36.8 5.1 -8.2 -8.4 -11.6 -6.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -5 -29 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 -1.0 -2.0 -3.0 -4.0 -5.0 0.0 0.0   1000.0 Profitability  2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024 2024/12 2025e N/A 2026e 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 (%)   10.7% -2.6% 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 %   12.9% -2.2% -4.9% 113.2% 53.7% -2.4% 0.0% 0.0%   ROI %   127.0% -79.6% -3,287.6% 217.8% 63.4% -2.8% 0.0% 0.0%   ROE %   75.1% -41.7% -14.8% 209.4% 83.7% 0.7% 0.0% 0.0%   1000.0 Solidity  2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   3.9% -39.5% -53.5% 56.4% 78.7% 79.5% 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, %   -209.1% -1,327.2% -0.9% -353.7% -193.5% 80.0% 0.0% 0.0%   Gearing %   0.0% 0.0% -0.6% 42.3% 14.5% 9.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 1,852.0% 15.1% 10.6% 0.1% 0.0% 0.0%   1000.0 Liquidity  2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   1.0 0.4 0.2 2.0 3.9 4.0 0.0 0.0   Current Ratio   1.0 0.4 0.2 2.0 3.9 4.0 0.0 0.0   Cash and cash equivalent   76.9 68.0 0.4 38.5 4.1 21.5 0.0 0.0   1000.0 Capital use efficiency  2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024 2024/12 2025e N/A 2026e 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   3.1 -110.6 -124.0 121.5 144.1 145.4 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  2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 -8 -8 -12 -6 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 -8 -8 -12 -6 0 0   EBIT / employee   0 0 -8 -8 -12 -6 0 0   Net earnings / employee   0 0 -13 245 145 1 0 0