Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

GJ COATING 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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.8% 1.8%   Bankruptcy risk   0.6% 0.6% 0.9% 1.3% 1.0% 0.6% 6.7% 6.6%   Credit score (0-100)   97 97 88 79 87 96 36 36   Credit rating   AA AA A A A AA BBB BBB   Credit limit (kDKK)   810.8 1,379.0 2,072.6 673.8 3,303.6 3,704.2 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   5,386 8,295 17,300 24,337 31,020 19,192 0.0 0.0   EBITDA   2,080 4,818 13,389 20,768 26,551 15,289 0.0 0.0   EBIT   2,080 4,818 13,389 20,768 26,551 15,289 0.0 0.0   Pre-tax profit (PTP)   1,891.9 4,655.4 13,242.3 20,592.5 26,275.2 15,093.7 0.0 0.0   Net earnings   1,473.9 3,611.8 10,327.6 16,095.9 20,545.0 11,813.4 0.0 0.0   Pre-tax profit without non-rec. items   1,892 4,655 13,242 20,592 26,275 15,094 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Tangible assets total   6,722 7,635 8,423 11,425 13,901 11,848 0.0 0.0   Shareholders equity total   5,823 9,054 19,382 25,478 30,023 21,836 12,756 12,756   Interest-bearing liabilities   4,104 3,213 3,757 3,406 5,998 5,444 0.0 0.0   Balance sheet total (assets)   11,781 15,028 25,156 33,887 47,721 32,957 12,756 12,756   Net Debt   2,619 -96.1 -3,641 -2,482 -7,195 -7,495 -12,756 -12,756     See the entire balance sheet 1000.0 Volume  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   5,386 8,295 17,300 24,337 31,020 19,192 0.0 0.0   Gross profit growth   29.6% 54.0% 108.5% 40.7% 27.5% -38.1% -100.0% 0.0%   Employees   14 14 17 18 27 27 0 0   Employee growth %   16.7% 0.0% 21.4% 5.9% 50.0% 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)   11,781 15,028 25,156 33,887 47,721 32,957 12,756 12,756   Balance sheet change%   13.8% 27.6% 67.4% 34.7% 40.8% -30.9% -61.3% 0.0%   Added value   2,079.6 4,818.3 13,388.7 20,768.2 26,551.0 15,288.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -102 913 788 3,002 2,476 -2,053 -11,848 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  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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 (%)   38.6% 58.1% 77.4% 85.3% 85.6% 79.7% 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 %   18.9% 36.0% 66.8% 70.6% 65.1% 37.9% 0.0% 0.0%   ROI %   22.0% 42.7% 74.3% 79.3% 81.1% 47.9% 0.0% 0.0%   ROE %   29.0% 48.6% 72.6% 71.8% 74.0% 45.6% 0.0% 0.0%   1000.0 Solidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Equity ratio %   49.4% 60.3% 77.0% 75.2% 62.9% 66.3% 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, %   125.9% -2.0% -27.2% -11.9% -27.1% -49.0% 0.0% 0.0%   Gearing %   70.5% 35.5% 19.4% 13.4% 20.0% 24.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.6% 4.8% 5.1% 7.1% 5.9% 3.6% 0.0% 0.0%   1000.0 Liquidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Quick Ratio   1.7 2.3 6.1 3.7 2.0 2.1 0.0 0.0   Current Ratio   2.2 2.9 6.6 4.0 2.3 2.5 0.0 0.0   Cash and cash equivalent   1,484.9 3,309.4 7,398.2 5,887.3 13,193.8 12,939.1 0.0 0.0   1000.0 Capital use efficiency  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   2,796.1 4,816.1 14,206.0 16,874.6 18,905.6 12,545.8 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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   149 344 788 1,154 983 566 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   149 344 788 1,154 983 566 0 0   EBIT / employee   149 344 788 1,154 983 566 0 0   Net earnings / employee   105 258 608 894 761 438 0 0