Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

PJB RUSTFRI ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... 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% 1.5% 1.5%   Bankruptcy risk   2.2% 2.0% 4.1% 9.0% 12.3% 6.0% 14.5% 14.5%   Credit score (0-100)   67 70 49 26 18 38 15 15   Credit rating   BBB A BBB BB BB BBB BB BB   Credit limit (kDKK)   0.0 0.2 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 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 1,105 0 0 0 0 0   Gross profit   706 753 500 187 118 582 0.0 0.0   EBITDA   216 230 54.2 -107 -64.6 187 0.0 0.0   EBIT   162 180 -10.8 -155 -105 160 0.0 0.0   Pre-tax profit (PTP)   160.4 177.6 -15.4 -162.8 -110.5 160.2 0.0 0.0   Net earnings   123.1 140.7 -15.4 -162.8 -110.5 160.2 0.0 0.0   Pre-tax profit without non-rec. items   160 178 -15.4 -163 -111 160 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   124 180 115 67.2 27.1 0.0 0.0 0.0   Shareholders equity total   830 917 846 684 573 733 603 603   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   1,200 1,304 1,259 1,009 664 889 603 603   Net Debt   -588 -683 -557 -718 -362 -404 -603 -603     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 1,105 0 0 0 0 0   Net sales growth   0.0% 0.0% 0.0% -100.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   706 753 500 187 118 582 0.0 0.0   Gross profit growth   -26.7% 6.6% -33.6% -62.5% -36.9% 392.9% -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)   1,200 1,304 1,259 1,009 664 889 603 603   Balance sheet change%   -7.6% 8.6% -3.5% -19.8% -34.2% 33.9% -32.1% 0.0%   Added value   216.4 230.2 54.2 -106.6 -56.5 187.5 0.0 0.0   Added value %   0.0% 0.0% 4.9% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -44 7 -130 -96 -80 -54 0 0   Net sales trend   0.0 0.0 0.0 -1.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 -1.0 -2.0 -3.0 1.0 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% 4.9% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   0.0% 0.0% -1.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   22.9% 24.0% -2.2% -82.6% -88.6% 27.5% 0.0% 0.0%   Net Earnings %   0.0% 0.0% -1.4% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 0.0% 4.5% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 0.0% -1.4% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   12.9% 14.5% -0.8% -13.6% -12.5% 20.7% 0.0% 0.0%   ROI %   20.3% 20.7% -1.2% -20.2% -16.7% 24.6% 0.0% 0.0%   ROE %   15.5% 16.1% -1.7% -21.3% -17.6% 24.5% 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 %   69.2% 70.3% 67.3% 67.8% 86.3% 82.5% 100.0% 100.0%   Relative indebtedness %   0.0% 0.0% 37.3% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   0.0% 0.0% -13.1% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   -271.5% -296.8% -1,026.8% 674.2% 560.0% -215.3% 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   2.1 2.2 2.0 2.3 4.3 4.6 0.0 0.0   Current Ratio   2.9 2.9 2.8 2.9 7.0 5.7 0.0 0.0   Cash and cash equivalent   587.7 683.1 556.9 718.5 361.6 403.7 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 74.1 0.0 0.0 0.0 0.0 0.0   Trade creditors turnover (days)   0.0 0.0 33.9 0.0 0.0 0.0 0.0 0.0   Current assets / Net sales %   0.0% 0.0% 103.5% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   706.9 736.8 731.1 616.5 546.0 733.4 0.0 0.0   Net working capital %   0.0% 0.0% 66.2% 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