Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

A/S SJABCO 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 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 0.3% 0.3%   Bankruptcy risk   3.5% 7.3% 2.5% 5.9% 2.1% 5.2% 8.1% 8.1%   Credit score (0-100)   55 34 62 38 66 42 30 30   Credit rating   BBB BBB BBB BBB BBB BBB BB BB   Credit limit (kDKK)   0.0 0.0 0.1 0.0 1.1 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 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   -68.7 -236 898 424 1,778 -949 0.0 0.0   EBITDA   -129 -236 898 424 1,778 -949 0.0 0.0   EBIT   -147 -236 898 424 1,778 -949 0.0 0.0   Pre-tax profit (PTP)   -71.4 -985.3 2,464.7 483.7 1,212.2 528.9 0.0 0.0   Net earnings   -60.8 -769.6 1,867.2 374.9 941.3 410.8 0.0 0.0   Pre-tax profit without non-rec. items   -71.4 -985 2,465 484 1,212 529 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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   15,402 14,632 16,499 16,874 17,815 18,226 16,956 16,956   Interest-bearing liabilities   549 545 409 742 713 785 0.0 0.0   Balance sheet total (assets)   15,994 15,254 17,659 19,714 18,829 19,156 16,956 16,956   Net Debt   -11,692 -10,634 -14,330 -17,255 -15,582 -18,368 -16,956 -16,956     See the entire balance sheet 1000.0 Volume  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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   -68.7 -236 898 424 1,778 -949 0.0 0.0   Gross profit growth   70.3% -243.7% 0.0% -52.8% 319.0% 0.0% 0.0% 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)   15,994 15,254 17,659 19,714 18,829 19,156 16,956 16,956   Balance sheet change%   -3.1% -4.6% 15.8% 11.6% -4.5% 1.7% -11.5% 0.0%   Added value   -128.7 -236.2 898.4 424.4 1,778.4 -948.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -67 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   -3.0 -4.0 1.0 2.0 3.0 -1.0 0.0 0.0   1000.0 Profitability  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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 (%)   214.6% 100.0% 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 %   -0.2% -1.4% 15.0% 2.7% 9.4% 2.8% 0.0% 0.0%   ROI %   -0.2% -1.4% 15.4% 2.9% 10.1% 2.9% 0.0% 0.0%   ROE %   -0.4% -5.1% 12.0% 2.2% 5.4% 2.3% 0.0% 0.0%   1000.0 Solidity  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Equity ratio %   96.3% 95.9% 93.4% 85.6% 94.6% 95.1% 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, %   9,083.5% 4,501.6% -1,595.0% -4,065.4% -876.2% 1,936.2% 0.0% 0.0%   Gearing %   3.6% 3.7% 2.5% 4.4% 4.0% 4.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   8.5% 140.6% 0.7% 3.1% 83.4% 1.6% 0.0% 0.0%   1000.0 Liquidity  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Quick Ratio   21.1 18.7 12.7 6.6 25.4 23.5 0.0 0.0   Current Ratio   27.0 24.5 15.2 7.2 25.4 23.5 0.0 0.0   Cash and cash equivalent   12,241.3 11,179.3 14,738.8 17,996.3 16,294.9 19,153.3 0.0 0.0   1000.0 Capital use efficiency  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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   5,476.5 3,454.5 1,954.4 3,611.0 5,247.6 4,080.4 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  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   -129 -236 898 424 1,778 -949 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -129 -236 898 424 1,778 -949 0 0   EBIT / employee   -147 -236 898 424 1,778 -949 0 0   Net earnings / employee   -61 -770 1,867 375 941 411 0 0