Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

OJM A/S 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 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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   2.6% 3.4% 3.2% 3.2% 1.4% 1.4% 8.6% 8.4%   Credit score (0-100)   62 54 54 56 77 78 29 29   Credit rating   BBB BBB BBB BBB A A BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 158.2 138.1 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   6,062 4,247 4,924 6,707 10,315 7,786 0.0 0.0   EBITDA   2,341 775 905 2,506 5,877 3,494 0.0 0.0   EBIT   2,341 775 905 2,506 5,877 3,494 0.0 0.0   Pre-tax profit (PTP)   1,303.0 160.0 212.0 1,223.0 4,063.8 1,722.5 0.0 0.0   Net earnings   1,303.0 160.0 212.0 1,223.0 3,182.6 1,338.0 0.0 0.0   Pre-tax profit without non-rec. items   2,341 775 905 2,506 4,064 1,722 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Tangible assets total   0.0 0.0 0.0 0.0 31,448 57,331 0.0 0.0   Shareholders equity total   0.0 8,245 8,457 9,623 12,748 14,025 13,458 13,458   Interest-bearing liabilities   0.0 0.0 0.0 0.0 10,032 15,831 0.0 0.0   Balance sheet total (assets)   36,178 36,836 48,887 52,174 49,892 79,910 13,458 13,458   Net Debt   0.0 0.0 0.0 0.0 9,387 15,831 -13,458 -13,458     See the entire balance sheet 1000.0 Volume  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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   6,062 4,247 4,924 6,707 10,315 7,786 0.0 0.0   Gross profit growth   17.9% -29.9% 15.9% 36.2% 53.8% -24.5% -100.0% 0.0%   Employees   27 27 30 29 32 31 0 0   Employee growth %   12.5% 0.0% 11.1% -3.3% 10.3% -3.1% -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)   36,178 36,836 48,887 52,174 49,892 79,910 13,458 13,458   Balance sheet change%   10.6% 1.8% 32.7% 6.7% -4.4% 60.2% -83.2% 0.0%   Added value   2,341.0 775.0 905.0 2,506.0 5,877.2 3,493.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -20,042 0 0 0 31,448 25,884 -57,331 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 5.0 5.0 0.0 0.0   1000.0 Profitability  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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 (%)   38.6% 18.2% 18.4% 37.4% 57.0% 44.9% 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 %   6.8% 2.1% 2.1% 5.0% 11.5% 5.4% 0.0% 0.0%   ROI %   7.9% 2.1% 2.1% 5.0% 13.6% 7.4% 0.0% 0.0%   ROE %   36.3% 3.9% 2.5% 13.5% 28.5% 10.0% 0.0% 0.0%   1000.0 Solidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Equity ratio %   0.0% 100.0% 100.0% 100.0% 25.7% 17.6% 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% 0.0% 0.0% 159.7% 453.1% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 78.7% 112.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 36.3% 13.8% 0.0% 0.0%   1000.0 Liquidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Quick Ratio   0.0 0.0 0.0 0.0 0.5 0.3 0.0 0.0   Current Ratio   0.0 0.0 0.0 0.0 0.8 0.7 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 645.2 0.0 0.0 0.0   1000.0 Capital use efficiency  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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   0.0 0.0 0.0 0.0 -3,667.5 -10,818.6 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 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   87 29 30 86 184 113 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   87 29 30 86 184 113 0 0   EBIT / employee   87 29 30 86 184 113 0 0   Net earnings / employee   48 6 7 42 99 43 0 0