Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

A. J. S. A. 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 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% 2.4% 1.5%   Bankruptcy risk   3.7% 4.6% 2.6% 1.0% 1.0% 0.8% 7.0% 8.4%   Credit score (0-100)   53 47 61 86 85 92 34 29   Credit rating   BBB BBB BBB A A AA BBB BB   Credit limit (kDKK)   0.0 0.0 0.0 1,468.1 1,476.7 3,721.1 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   -22.0 -36.7 -51.6 -198 -105 2,766 0.0 0.0   EBITDA   -22.0 -36.7 -51.6 -198 -105 2,766 0.0 0.0   EBIT   -22.0 -36.7 -51.6 -198 266 1,269 0.0 0.0   Pre-tax profit (PTP)   -35.9 -99.1 -54.8 2,417.1 4,422.5 12,066.8 0.0 0.0   Net earnings   -33.0 -93.2 -45.1 2,435.8 4,417.0 11,951.0 0.0 0.0   Pre-tax profit without non-rec. items   -35.9 -99.1 -54.8 2,417 4,423 12,067 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   0.0 0.0 0.0 4,605 2,185 16,553 0.0 0.0   Shareholders equity total   1,063 862 706 25,490 29,907 39,808 16,685 16,685   Interest-bearing liabilities   0.0 2,437 7,845 12,403 13,793 14,350 0.0 0.0   Balance sheet total (assets)   2,347 3,555 8,562 38,183 44,665 58,622 16,685 16,685   Net Debt   -6.4 2,410 7,843 12,354 12,894 10,742 -16,685 -16,685     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   -22.0 -36.7 -51.6 -198 -105 2,766 0.0 0.0   Gross profit growth   -38.6% -66.6% -40.9% -283.7% 46.7% 0.0% -100.0% 0.0%   Employees   0 0 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)   2,347 3,555 8,562 38,183 44,665 58,622 16,685 16,685   Balance sheet change%   -86.7% 51.4% 140.9% 345.9% 17.0% 31.2% -71.5% 0.0%   Added value   -22.0 -36.7 -51.6 -198.1 266.4 2,781.4 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 4,605 -2,420 12,855 -16,553 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 -5.0 -5.0 1.0 2.0 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 (%)   100.0% 100.0% 100.0% 100.0% -252.5% 45.9% 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 %   -0.1% -3.2% -0.9% 11.2% 11.4% 24.2% 0.0% 0.0%   ROI %   -0.1% -4.3% -0.9% 11.3% 11.6% 25.1% 0.0% 0.0%   ROE %   -0.4% -9.7% -5.8% 18.6% 15.9% 34.3% 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 %   45.3% 24.2% 8.2% 66.8% 67.0% 67.9% 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, %   29.2% -6,574.5% -15,192.8% -6,236.9% -12,223.4% 388.3% 0.0% 0.0%   Gearing %   0.0% 282.8% 1,111.3% 48.7% 46.1% 36.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.4% 0.1% 2.0% 2.2% 2.9% 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   0.9 0.5 0.1 0.7 0.8 1.1 0.0 0.0   Current Ratio   0.9 0.5 0.1 0.7 0.8 1.1 0.0 0.0   Cash and cash equivalent   6.4 27.1 2.0 48.9 899.4 3,608.5 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   -131.3 -1,322.6 -6,987.8 -3,750.0 -3,554.6 970.2 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 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 0 -52 -198 266 2,781 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 -52 -198 -105 2,766 0 0   EBIT / employee   0 0 -52 -198 266 1,269 0 0   Net earnings / employee   0 0 -45 2,436 4,417 11,951 0 0