Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Stiig Jansen 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% 1.6% 1.6%   Bankruptcy risk   19.1% 6.9% 7.2% 3.1% 5.2% 8.8% 12.4% 12.2%   Credit score (0-100)   7 36 33 55 42 27 19 19   Credit rating   B BBB BBB BBB BBB BB BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 0.0 0.0 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   -11.9 1,176 1,006 853 685 423 0.0 0.0   EBITDA   -11.9 223 290 267 56.7 -79.1 0.0 0.0   EBIT   -11.9 223 290 267 56.7 -79.1 0.0 0.0   Pre-tax profit (PTP)   -35.1 215.7 318.3 426.9 -88.1 -44.5 0.0 0.0   Net earnings   -27.4 162.2 240.7 325.2 -75.7 -37.8 0.0 0.0   Pre-tax profit without non-rec. items   -35.1 216 318 427 -88.1 -44.5 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 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   52.1 214 455 780 611 573 401 401   Interest-bearing liabilities   154 173 13.0 2.1 0.2 5.6 0.0 0.0   Balance sheet total (assets)   218 513 709 1,006 758 662 401 401   Net Debt   -55.5 -51.7 -696 -968 -668 -579 -401 -401     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   -11.9 1,176 1,006 853 685 423 0.0 0.0   Gross profit growth   -90.0% 0.0% -14.4% -15.2% -19.6% -38.2% -100.0% 0.0%   Employees   1 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)   218 513 709 1,006 758 662 401 401   Balance sheet change%   -37.4% 134.6% 38.4% 41.8% -24.7% -12.7% -39.4% 0.0%   Added value   -11.9 222.7 289.8 267.3 56.7 -79.1 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 0 0 0 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -3.0 1.0 2.0 3.0 4.0 -1.0 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% 18.9% 28.8% 31.3% 8.3% -18.7% 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 %   -0.7% 60.9% 52.5% 51.0% 6.4% -5.9% 0.0% 0.0%   ROI %   -0.9% 75.0% 75.0% 70.0% 8.1% -7.0% 0.0% 0.0%   ROE %   -41.6% 121.7% 71.9% 52.7% -10.9% -6.4% 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 %   23.9% 41.8% 64.1% 77.5% 80.6% 86.6% 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, %   467.4% -23.2% -240.4% -362.3% -1,178.0% 731.5% 0.0% 0.0%   Gearing %   296.4% 80.9% 2.9% 0.3% 0.0% 1.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   22.3% 4.3% 2.7% 140.5% 12,614.7% 93.9% 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   1.3 1.7 2.8 4.5 5.2 7.5 0.0 0.0   Current Ratio   1.3 1.7 2.8 4.5 5.2 7.5 0.0 0.0   Cash and cash equivalent   210.0 225.0 709.5 970.5 668.4 584.5 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   52.1 214.3 -197.4 -129.8 86.4 97.9 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   -12 223 290 267 57 -79 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -12 223 290 267 57 -79 0 0   EBIT / employee   -12 223 290 267 57 -79 0 0   Net earnings / employee   -27 162 241 325 -76 -38 0 0