Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Loj Entreprise 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  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   0.2% 0.2% 0.2% 0.2% 0.2% 0.2% 0.2% 0.2%   Bankruptcy risk   3.3% 1.2% 1.4% 1.2% 0.8% 1.3% 16.4% 16.1%   Credit score (0-100)   57 83 79 80 91 78 11 11   Credit rating   BBB A A A AA A BB BB   Credit limit (kDKK)   0.0 13.7 7.5 16.5 104.0 15.9 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 0 0 0 0 0 0   Gross profit   25.7 512 586 607 875 866 0.0 0.0   EBITDA   -25.2 220 136 184 391 383 0.0 0.0   EBIT   -45.1 208 93.8 152 275 261 0.0 0.0   Pre-tax profit (PTP)   -46.7 197.5 63.3 145.3 275.8 267.3 0.0 0.0   Net earnings   -36.5 153.9 49.2 113.1 214.8 208.4 0.0 0.0   Pre-tax profit without non-rec. items   -46.7 197 63.3 145 276 267 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   0.0 55.2 83.6 209 159 196 0.0 0.0   Shareholders equity total   215 369 418 531 746 836 181 181   Interest-bearing liabilities   251 261 265 271 124 113 0.0 0.0   Balance sheet total (assets)   490 765 820 949 1,093 1,187 181 181   Net Debt   -4.3 80.4 -131 142 -327 -19.9 -181 -181     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 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   25.7 512 586 607 875 866 0.0 0.0   Gross profit growth   0.0% 1,891.6% 14.3% 3.6% 44.1% -1.0% -100.0% 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)   490 765 820 949 1,093 1,187 181 181   Balance sheet change%   74.7% 56.1% 7.2% 15.8% 15.1% 8.6% -84.7% 0.0%   Added value   -25.2 219.6 135.8 183.6 306.6 382.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -20 43 -14 93 -167 -84 -196 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  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% 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 (%)   -175.4% 40.5% 16.0% 25.0% 31.4% 30.2% 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 %   -11.7% 33.1% 15.0% 17.3% 27.4% 23.7% 0.0% 0.0%   ROI %   -12.6% 37.9% 10.5% 20.6% 33.3% 29.4% 0.0% 0.0%   ROE %   -15.6% 52.8% 12.5% 23.8% 33.7% 26.3% 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 %   43.8% 48.2% 51.0% 55.9% 68.2% 70.5% 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, %   17.1% 36.6% -96.7% 77.6% -83.5% -5.2% 0.0% 0.0%   Gearing %   116.8% 70.7% 63.5% 51.0% 16.6% 13.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.3% 4.0% 2.1% 2.9% 2.3% 2.9% 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   1.3 1.2 1.3 1.3 2.5 2.8 0.0 0.0   Current Ratio   1.3 1.2 1.3 1.3 2.5 2.8 0.0 0.0   Cash and cash equivalent   255.1 180.4 396.5 128.0 450.9 133.4 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 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   69.8 88.4 134.3 125.2 444.7 511.7 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 2019/6 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   -25 220 136 184 307 383 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -25 220 136 184 391 383 0 0   EBIT / employee   -45 208 94 152 275 261 0 0   Net earnings / employee   -36 154 49 113 215 208 0 0