Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

PMJ 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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 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% 1.9% 1.9%   Bankruptcy risk   4.2% 3.0% 5.4% 4.0% 5.6% 6.9% 17.4% 17.3%   Credit score (0-100)   50 58 41 48 40 34 9 9   Credit rating   BBB BBB BBB BBB BBB BBB B 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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   12,079 14,872 12,836 12,205 9,548 6,801 0.0 0.0   EBITDA   534 1,033 -1,304 1,069 118 -491 0.0 0.0   EBIT   221 674 -1,758 724 -204 -956 0.0 0.0   Pre-tax profit (PTP)   110.7 479.4 -1,912.7 607.6 -290.7 -1,055.0 0.0 0.0   Net earnings   47.9 340.1 -1,515.2 454.0 -234.9 -843.5 0.0 0.0   Pre-tax profit without non-rec. items   111 479 -1,913 608 -291 -1,055 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 2023/12 2024e N/A 2025e N/A Tangible assets total   1,588 1,583 1,544 1,401 1,083 430 0.0 0.0   Shareholders equity total   2,783 2,823 1,183 1,637 1,340 496 -8.8 -8.8   Interest-bearing liabilities   2,766 2,540 315 531 1,724 1,588 8.8 8.8   Balance sheet total (assets)   10,465 11,813 6,785 8,907 8,052 6,010 0.0 0.0   Net Debt   2,765 2,538 -423 530 1,722 778 8.8 8.8     See the entire balance sheet 1000.0 Volume  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/12 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   12,079 14,872 12,836 12,205 9,548 6,801 0.0 0.0   Gross profit growth   2.7% 23.1% -13.7% -4.9% -21.8% -28.8% -100.0% 0.0%   Employees   26 27 28 23 20 14 0 0   Employee growth %   4.0% 3.8% 3.7% -17.9% -13.0% -30.0% -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)   10,465 11,813 6,785 8,907 8,052 6,010 0 0   Balance sheet change%   8.9% 12.9% -42.6% 31.3% -9.6% -25.4% -100.0% 0.0%   Added value   534.5 1,032.7 -1,304.5 1,069.0 141.0 -490.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   86 -364 -492 -489 -641 -1,119 -430 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 -1.0 1.0 -1.0 -2.0 0.0 0.0   1000.0 Profitability  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/12 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 (%)   1.8% 4.5% -13.7% 5.9% -2.1% -14.1% 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 %   2.3% 6.3% -18.8% 9.4% -2.3% -13.2% 0.0% 0.0%   ROI %   4.2% 12.1% -47.5% 27.2% -4.7% -23.6% 0.0% 0.0%   ROE %   1.7% 12.1% -75.6% 32.2% -15.8% -91.9% 0.0% 0.0%   1000.0 Solidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   26.9% 25.1% 18.0% 21.1% 19.2% 11.6% -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, %   517.2% 245.7% 32.4% 49.6% 1,455.6% -158.6% 0.0% 0.0%   Gearing %   99.4% 90.0% 26.6% 32.5% 128.7% 320.1% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.8% 8.5% 11.5% 29.9% 8.5% 7.8% 0.0% 0.0%   1000.0 Liquidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   1.2 1.3 1.0 1.7 1.6 2.2 0.0 0.0   Current Ratio   1.2 1.2 1.0 1.4 1.3 1.3 0.0 0.0   Cash and cash equivalent   1.2 2.3 737.7 1.4 1.4 810.5 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 2023/12 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   1,705.9 1,884.3 -125.8 2,040.1 1,482.1 1,346.0 -4.4 -4.4   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 2023/12 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   21 38 -47 46 7 -35 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   21 38 -47 46 6 -35 0 0   EBIT / employee   8 25 -63 31 -10 -68 0 0   Net earnings / employee   2 13 -54 20 -12 -60 0 0