Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

HJJ INVEST HOLDING ApS

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading...   Loading...

1000.0 Bankruptcy Risk  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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   0.8% 0.6% 0.6% 0.6% 1.0% 0.5% 7.3% 7.3%   Credit score (0-100)   94 98 97 96 87 98 10 10   Credit rating   A A A A A AA BB BB   Credit limit (kDKK)   4,834.1 5,456.1 5,385.1 5,282.6 3,070.7 4,724.9 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   -18.3 -43.5 -95.0 200 210 -574 0.0 0.0   EBITDA   -18.3 -322 -401 -108 -97.2 -882 0.0 0.0   EBIT   -39.4 -337 -460 -209 -227 -1,007 0.0 0.0   Pre-tax profit (PTP)   11,555.3 5,688.8 4,364.1 6,656.0 -4,799.2 4,158.8 0.0 0.0   Net earnings   12,645.9 4,170.6 3,405.1 5,184.8 -3,755.6 3,050.2 0.0 0.0   Pre-tax profit without non-rec. items   11,555 5,689 4,364 6,656 -4,799 4,159 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   1,279 1,264 6,149 8,257 9,954 8,150 0.0 0.0   Shareholders equity total   53,701 55,071 55,676 54,861 48,305 48,556 47,231 47,231   Interest-bearing liabilities   592 600 621 1,637 1,053 1,279 0.0 0.0   Balance sheet total (assets)   54,309 55,743 57,091 57,762 49,417 49,936 47,231 47,231   Net Debt   -46,178 -53,760 -50,283 -47,801 -36,963 -39,624 -47,231 -47,231     See the entire balance sheet 1000.0 Volume  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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   -18.3 -43.5 -95.0 200 210 -574 0.0 0.0   Gross profit growth   -70.8% -137.3% -118.4% 0.0% 5.2% 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)   54,309 55,743 57,091 57,762 49,417 49,936 47,231 47,231   Balance sheet change%   22.7% 2.6% 2.4% 1.2% -14.4% 1.1% -5.4% 0.0%   Added value   -18.3 -321.8 -401.1 -108.1 -126.9 -881.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -27 -30 4,826 2,008 1,567 -1,930 -8,150 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -2.0 -3.0 -4.0 -5.0 -5.0 -5.0 0.0 0.0   1000.0 Profitability  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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 (%)   215.2% 774.8% 484.3% -104.5% -108.3% 175.4% 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 %   35.4% 12.6% 8.0% 14.3% 4.9% 8.6% 0.0% 0.0%   ROI %   35.5% 12.6% 8.1% 14.6% 4.9% 8.6% 0.0% 0.0%   ROE %   25.9% 7.7% 6.1% 9.4% -7.3% 6.3% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   98.9% 98.8% 97.5% 95.0% 97.8% 97.2% 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, %   252,074.5% 16,708.5% 12,536.6% 44,202.8% 38,039.8% 4,493.9% 0.0% 0.0%   Gearing %   1.1% 1.1% 1.1% 3.0% 2.2% 2.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1,680.7% 204.8% 23.7% 138.7% 550.2% 8.7% 0.0% 0.0%   1000.0 Liquidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   85.6 81.0 36.0 17.1 35.5 30.3 0.0 0.0   Current Ratio   85.6 81.0 36.0 17.1 35.5 30.3 0.0 0.0   Cash and cash equivalent   46,769.3 54,360.1 50,903.6 49,438.0 38,015.9 40,902.7 0.0 0.0   1000.0 Capital use efficiency  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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   7,965.7 2,415.8 -1,113.8 -2,745.3 2,956.7 196.9 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 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 -322 -401 -108 -127 -882 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 -322 -401 -108 -97 -882 0 0   EBIT / employee   0 -337 -460 -209 -227 -1,007 0 0   Net earnings / employee   0 4,171 3,405 5,185 -3,756 3,050 0 0