Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

S. J. INVEST 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 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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   1.9% 2.2% 2.0% 3.4% 1.8% 1.8% 8.3% 8.3%   Credit score (0-100)   72 66 68 54 70 72 30 30   Credit rating   A BBB A BBB A A BB BB   Credit limit (kDKK)   6.9 0.9 3.5 0.0 10.6 13.2 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   -28.9 -312 -111 -40.1 -49.6 -30.4 0.0 0.0   EBITDA   -28.9 -312 -111 -40.1 -49.6 -30.4 0.0 0.0   EBIT   -28.9 -312 -111 -40.1 -49.6 -30.4 0.0 0.0   Pre-tax profit (PTP)   881.4 791.6 1,145.4 -765.8 1,255.1 1,043.5 0.0 0.0   Net earnings   802.2 762.5 1,067.7 -855.0 1,161.0 943.3 0.0 0.0   Pre-tax profit without non-rec. items   881 792 1,145 -766 1,255 1,043 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   19,333 19,795 19,863 18,508 19,369 20,012 15,726 15,726   Interest-bearing liabilities   88.7 88.7 88.7 88.7 88.7 88.7 0.0 0.0   Balance sheet total (assets)   19,637 19,929 20,133 18,689 19,557 20,195 15,726 15,726   Net Debt   -498 -33.9 -24.5 -836 -261 1.1 -15,726 -15,726     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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   -28.9 -312 -111 -40.1 -49.6 -30.4 0.0 0.0   Gross profit growth   -104.8% -980.8% 64.6% 63.7% -23.9% 38.7% 0.0% 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)   19,637 19,929 20,133 18,689 19,557 20,195 15,726 15,726   Balance sheet change%   3.4% 1.5% 1.0% -7.2% 4.6% 3.3% -22.1% 0.0%   Added value   -28.9 -312.1 -110.5 -40.1 -49.6 -30.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 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   -4.0 -5.0 -5.0 -5.0 -5.0 -5.0 0.0 0.0   1000.0 Profitability  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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 (%)   100.0% 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 %   4.6% 4.0% 5.7% -3.9% 6.6% 5.3% 0.0% 0.0%   ROI %   4.7% 4.1% 5.8% -3.9% 6.6% 5.3% 0.0% 0.0%   ROE %   4.2% 3.9% 5.4% -4.5% 6.1% 4.8% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   98.5% 99.3% 98.7% 99.0% 99.0% 99.1% 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, %   1,725.2% 10.9% 22.2% 2,085.7% 525.2% -3.6% 0.0% 0.0%   Gearing %   0.5% 0.4% 0.4% 0.5% 0.5% 0.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   26.5% 6.9% 4.2% 5.3% 2.7% 9.7% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   53.8 119.8 56.7 88.3 85.2 87.9 0.0 0.0   Current Ratio   53.8 119.8 56.7 88.3 85.2 87.9 0.0 0.0   Cash and cash equivalent   586.8 122.5 113.2 924.5 349.4 87.6 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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   16,050.1 15,850.4 15,054.4 15,767.2 15,792.8 15,839.4 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 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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 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