Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

PJ Service 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% 6.0% 6.0%   Bankruptcy risk   15.8% 7.1% 5.1% 4.2% 5.7% 15.2% 17.9% 17.9%   Credit score (0-100)   13 35 43 47 39 12 8 8   Credit rating   BB BBB BBB BBB BBB BB B B   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   -15.3 142 622 366 182 -56.1 0.0 0.0   EBITDA   -16.8 82.1 229 118 -34.9 -56.8 0.0 0.0   EBIT   -16.8 73.5 177 66.7 -86.6 -108 0.0 0.0   Pre-tax profit (PTP)   -16.8 71.4 165.0 56.3 -94.8 -115.8 0.0 0.0   Net earnings   -13.1 55.3 126.0 41.4 -75.8 -126.6 0.0 0.0   Pre-tax profit without non-rec. items   -16.8 71.4 165 56.3 -94.8 -116 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   0.0 250 198 146 94.7 43.0 0.0 0.0   Shareholders equity total   -13.1 42.2 168 210 134 7.2 -32.8 -32.8   Interest-bearing liabilities   25.0 248 193 142 194 52.9 32.8 32.8   Balance sheet total (assets)   19.6 332 541 473 369 66.2 0.0 0.0   Net Debt   24.3 248 -115 114 194 52.9 32.8 32.8     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   -15.3 142 622 366 182 -56.1 0.0 0.0   Gross profit growth   0.0% 0.0% 339.2% -41.2% -50.2% 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)   20 332 541 473 369 66 0 0   Balance sheet change%   0.0% 1,595.0% 62.7% -12.6% -22.0% -82.0% -100.0% 0.0%   Added value   -16.8 82.1 228.7 118.3 -34.9 -56.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 241 -103 -103 -103 -103 -43 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -1.0 1.0 2.0 3.0 -1.0 -2.0 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 (%)   109.5% 51.9% 28.4% 18.2% -47.5% 193.3% 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 %   -51.2% 40.3% 40.5% 13.2% -20.6% -49.4% 0.0% 0.0%   ROI %   -66.9% 44.9% 52.4% 18.2% -25.2% -55.4% 0.0% 0.0%   ROE %   -66.8% 178.9% 119.8% 21.9% -44.1% -179.5% 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 %   -40.0% 12.7% 31.1% 44.3% 36.3% 10.9% -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, %   -145.3% 302.0% -50.3% 96.6% -555.9% -93.2% 0.0% 0.0%   Gearing %   -191.2% 587.6% 114.7% 67.6% 144.9% 731.0% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.3% 1.5% 5.5% 6.2% 4.9% 6.8% 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   0.6 0.8 1.4 2.0 1.4 0.4 0.0 0.0   Current Ratio   0.6 0.8 1.4 2.0 1.4 0.4 0.0 0.0   Cash and cash equivalent   0.7 0.0 308.0 27.3 0.0 0.0 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   -13.1 -24.6 102.2 165.1 84.1 -35.8 -16.4 -16.4   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 2018/12 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   -17 82 229 118 -35 -57 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -17 82 229 118 -35 -57 0 0   EBIT / employee   -17 74 177 67 -87 -108 0 0   Net earnings / employee   -13 55 126 41 -76 -127 0 0