Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Julian Administration, Storms Pakhus 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  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% 0.8% 0.8%   Bankruptcy risk   6.7% 1.3% 1.4% 1.8% 1.1% 1.2% 11.7% 11.5%   Credit score (0-100)   37 82 79 70 85 81 21 21   Credit rating   BBB A A A A A BB BB   Credit limit (kDKK)   -0.0 49.2 39.4 1.5 365.3 266.6 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   1,545 4,438 4,310 4,021 6,356 6,266 0.0 0.0   EBITDA   -329 2,312 2,306 1,367 2,992 2,411 0.0 0.0   EBIT   -1,167 1,300 1,257 299 2,054 1,912 0.0 0.0   Pre-tax profit (PTP)   -1,755.7 881.6 904.5 188.8 1,614.2 1,484.5 0.0 0.0   Net earnings   -1,401.8 787.3 705.7 129.5 1,260.4 1,133.7 0.0 0.0   Pre-tax profit without non-rec. items   -1,756 882 905 189 1,614 1,485 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   3,817 2,870 2,122 1,211 1,130 1,474 0.0 0.0   Shareholders equity total   -1,576 711 1,417 1,547 2,807 1,941 941 941   Interest-bearing liabilities   7,868 4,315 3,896 577 5,198 11,353 0.0 0.0   Balance sheet total (assets)   7,857 6,638 6,908 4,419 10,905 16,169 941 941   Net Debt   6,103 2,864 875 -589 -1,347 -482 -941 -941     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   1,545 4,438 4,310 4,021 6,356 6,266 0.0 0.0   Gross profit growth   0.0% 187.2% -2.9% -6.7% 58.1% -1.4% -100.0% 0.0%   Employees   1 2 2 2 3 2 0 0   Employee growth %   -50.0% 100.0% 0.0% 0.0% 50.0% -33.3% -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)   7,857 6,638 6,908 4,419 10,905 16,169 941 941   Balance sheet change%   18.3% -15.5% 4.1% -36.0% 146.8% 48.3% -94.2% 0.0%   Added value   -328.6 2,312.2 2,306.3 1,366.5 3,122.0 2,411.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -749 -1,959 -1,798 -1,978 -1,019 -154 -1,474 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -2.0 1.0 2.0 3.0 4.0 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 (%)   -75.5% 29.3% 29.2% 7.4% 32.3% 30.5% 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 %   -14.0% 16.2% 18.6% 5.3% 26.8% 14.9% 0.0% 0.0%   ROI %   -16.3% 19.9% 24.3% 8.0% 40.6% 18.9% 0.0% 0.0%   ROE %   -19.3% 18.4% 66.3% 8.7% 57.9% 47.8% 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 %   -17.6% 11.9% 22.9% 42.0% 28.0% 12.4% 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, %   -1,857.3% 123.9% 37.9% -43.1% -45.0% -20.0% 0.0% 0.0%   Gearing %   -499.3% 606.5% 274.9% 37.3% 185.2% 584.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   9.1% 6.9% 8.6% 4.9% 15.2% 6.4% 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   0.3 0.5 0.8 1.0 1.2 1.0 0.0 0.0   Current Ratio   0.3 0.5 0.7 0.8 1.1 1.0 0.0 0.0   Cash and cash equivalent   1,764.9 1,451.4 3,020.8 1,166.2 6,544.2 11,834.2 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   -6,228.7 -3,151.2 -1,682.4 -664.4 674.7 -536.6 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  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   -329 1,156 1,153 683 1,041 1,206 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -329 1,156 1,153 683 997 1,206 0 0   EBIT / employee   -1,167 650 629 149 685 956 0 0   Net earnings / employee   -1,402 394 353 65 420 567 0 0