Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

sj holding ømose aps - Group 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 N/A 2019 N/A 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   2.6% 2.6% 2.6% 2.6% 2.6% 2.6% 2.6% 2.6%   Bankruptcy risk   0.0% 0.0% 2.6% 1.3% 2.0% 3.4% 7.1% 7.1%   Credit score (0-100)   0 0 61 78 67 53 34 34   Credit rating   N/A N/A BBB A A BBB BBB BBB   Credit limit (kDKK)   0.0 -267.2 0.2 1,675.8 10.2 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 N/A 2019 N/A 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   0.0 -7,806 43,491 68,256 15,975 -2,401 0.0 0.0   EBITDA   0.0 -9,033 42,006 65,065 13,188 -4,165 0.0 0.0   EBIT   0.0 -9,033 41,986 64,939 12,868 -4,280 0.0 0.0   Pre-tax profit (PTP)   0.0 -6,994.0 40,697.0 64,386.0 13,362.0 -352.6 0.0 0.0   Net earnings   0.0 -6,994.0 32,658.0 50,908.0 10,388.0 -2,455.9 0.0 0.0   Pre-tax profit without non-rec. items   0.0 -9,033 40,697 64,386 13,362 -353 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 N/A 2019 N/A 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   0.0 0.0 692 657 0.0 845 0.0 0.0   Shareholders equity total   0.0 2,748 34,364 83,556 77,135 72,429 71,804 71,804   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   0.0 21,904 66,871 139,713 90,859 75,261 71,804 71,804   Net Debt   0.0 0.0 -16,184 -79,778 -52,570 -68,886 -71,804 -71,804     See the entire balance sheet 1000.0 Volume  2018 N/A 2019 N/A 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   0.0 -7,806 43,491 68,256 15,975 -2,401 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 56.9% -76.6% 0.0% 0.0% 0.0%   Employees   0 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)   0 21,904 66,871 139,713 90,859 75,261 71,804 71,804   Balance sheet change%   0.0% 0.0% 205.3% 108.9% -35.0% -17.2% -4.6% 0.0%   Added value   0.0 -9,033.0 42,006.0 65,065.0 12,994.0 -4,164.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 672 -161 -977 730 -845 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 -1.0 1.0 2.0 3.0 -1.0 0.0 0.0   1000.0 Profitability  2018 N/A 2019 N/A 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 (%)   0.0% 115.7% 96.5% 95.1% 80.6% 178.2% 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 %   0.0% -41.2% 94.8% 63.8% 14.6% -0.3% 0.0% 0.0%   ROI %   0.0% -41.2% 149.6% 111.8% 20.9% -0.3% 0.0% 0.0%   ROE %   0.0% -254.5% 176.0% 86.3% 12.9% -3.3% 0.0% 0.0%   1000.0 Solidity  2018 N/A 2019 N/A 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   0.0% 100.0% 68.1% 63.4% 87.2% 96.2% 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, %   0.0% 0.0% -38.5% -122.6% -398.6% 1,654.0% 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 N/A 2019 N/A 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   0.0 0.0 3.2 2.5 7.4 26.3 0.0 0.0   Current Ratio   0.0 0.0 2.0 2.5 6.6 26.3 0.0 0.0   Cash and cash equivalent   0.0 0.0 16,184.0 79,778.0 52,570.0 68,885.8 0.0 0.0   1000.0 Capital use efficiency  2018 N/A 2019 N/A 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   0.0 0.0 33,648.0 82,833.0 77,064.0 71,549.2 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 N/A 2019 N/A 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 -9,033 42,006 65,065 12,994 -4,165 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 -9,033 42,006 65,065 13,188 -4,165 0 0   EBIT / employee   0 -9,033 41,986 64,939 12,868 -4,280 0 0   Net earnings / employee   0 -6,994 32,658 50,908 10,388 -2,456 0 0