Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

KJER TECHNOLOGY 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  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   1.2% 1.2% 1.2% 1.2% 1.2% 1.2% 1.2% 1.2%   Bankruptcy risk   2.0% 2.0% 4.3% 5.7% 3.5% 11.2% 15.5% 15.5%   Credit score (0-100)   70 69 47 40 52 5 13 13   Credit rating   A A BBB BBB BBB BB BB BB   Credit limit (kDKK)   0.0 0.1 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)  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   650 630 604 476 522 -76.8 0.0 0.0   EBITDA   101 69.7 -120 193 81.3 -76.9 0.0 0.0   EBIT   85.6 54.5 -129 193 81.3 -76.9 0.0 0.0   Pre-tax profit (PTP)   -37.2 27.6 60.4 -28.4 204.4 122.1 0.0 0.0   Net earnings   -32.9 16.7 44.6 -81.7 201.5 92.9 0.0 0.0   Pre-tax profit without non-rec. items   -37.2 27.6 60.4 -28.4 204 122 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   23.8 8.6 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   297 314 258 177 327 420 295 295   Interest-bearing liabilities   99.5 132 72.9 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   650 732 785 625 635 722 295 295   Net Debt   -250 -320 -523 -473 -513 -722 -295 -295     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   650 630 604 476 522 -76.8 0.0 0.0   Gross profit growth   41.1% -3.0% -4.1% -21.2% 9.6% 0.0% 0.0% 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)   650 732 785 625 635 722 295 295   Balance sheet change%   -6.6% 12.5% 7.2% -20.4% 1.6% 13.7% -59.1% 0.0%   Added value   100.8 69.7 -120.5 193.3 81.3 -76.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -30 -30 -17 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 4.0 -1.0 1.0 2.0 -1.0 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 (%)   13.2% 8.6% -21.4% 40.6% 15.6% 100.2% 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 %   14.1% 5.7% 9.2% 28.0% 35.7% 18.3% 0.0% 0.0%   ROI %   20.7% 9.3% 17.9% 77.6% 89.3% 33.3% 0.0% 0.0%   ROE %   -9.1% 5.5% 15.6% -37.6% 80.0% 24.9% 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 %   45.7% 42.9% 32.9% 28.3% 51.5% 58.2% 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, %   -247.9% -459.1% 434.1% -244.8% -631.3% 938.3% 0.0% 0.0%   Gearing %   33.5% 42.0% 28.2% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   139.4% 9.9% 9.1% 618.5% 0.0% 0.0% 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   1.5 1.6 1.5 1.4 2.1 2.4 0.0 0.0   Current Ratio   1.8 1.8 1.5 1.4 2.1 2.4 0.0 0.0   Cash and cash equivalent   349.2 451.7 595.8 473.2 513.3 722.0 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   -75.9 -137.7 -337.4 -200.6 -117.9 -210.2 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   101 70 -120 193 81 -77 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   101 70 -120 193 81 -77 0 0   EBIT / employee   86 54 -129 193 81 -77 0 0   Net earnings / employee   -33 17 45 -82 201 93 0 0