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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   6.0% 6.0% 6.0% 6.0% 6.0% 6.0% 6.0% 6.0%   Bankruptcy risk   13.4% 9.5% 5.9% 6.5% 25.1% 10.4% 18.0% 18.0%   Credit score (0-100)   18 26 38 36 2 24 8 8   Credit rating   BB BB BBB BBB B 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)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   142 622 366 182 -56.1 25.5 0.0 0.0   EBITDA   82.1 229 118 -34.9 -56.8 25.5 0.0 0.0   EBIT   73.5 177 66.7 -86.6 -108 -17.6 0.0 0.0   Pre-tax profit (PTP)   71.4 165.0 56.3 -94.8 -115.8 -19.7 0.0 0.0   Net earnings   55.3 126.0 41.4 -75.8 -126.6 -19.7 0.0 0.0   Pre-tax profit without non-rec. items   71.4 165 56.3 -94.8 -116 -19.7 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   250 198 146 94.7 43.0 0.0 0.0 0.0   Shareholders equity total   42.2 168 210 134 7.2 -12.4 -52.4 -52.4   Interest-bearing liabilities   248 193 142 194 52.9 35.1 52.4 52.4   Balance sheet total (assets)   332 541 473 369 66.2 40.2 0.0 0.0   Net Debt   248 -115 114 194 52.9 35.1 52.4 52.4     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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   142 622 366 182 -56.1 25.5 0.0 0.0   Gross profit growth   0.0% 339.2% -41.2% -50.2% 0.0% 0.0% -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)   332 541 473 369 66 40 0 0   Balance sheet change%   1,595.0% 62.7% -12.6% -22.0% -82.0% -39.3% -100.0% 0.0%   Added value   82.1 228.7 118.3 -34.9 -56.8 25.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   241 -103 -103 -103 -103 -86 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 3.0 -1.0 -2.0 -3.0 0.0 0.0   1000.0 Profitability  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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 (%)   51.9% 28.4% 18.2% -47.5% 193.3% -69.1% 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 %   40.3% 40.5% 13.2% -20.6% -49.4% -29.6% 0.0% 0.0%   ROI %   44.9% 52.4% 18.2% -25.2% -55.4% -36.9% 0.0% 0.0%   ROE %   178.9% 119.8% 21.9% -44.1% -179.5% -83.0% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   12.7% 31.1% 44.3% 36.3% 10.9% -23.6% -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, %   302.0% -50.3% 96.6% -555.9% -93.2% 138.0% 0.0% 0.0%   Gearing %   587.6% 114.7% 67.6% 144.9% 731.0% -282.5% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.5% 5.5% 6.2% 4.9% 6.8% 4.7% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   0.8 1.4 2.0 1.4 0.4 0.8 0.0 0.0   Current Ratio   0.8 1.4 2.0 1.4 0.4 0.8 0.0 0.0   Cash and cash equivalent   0.0 308.0 27.3 0.0 0.0 0.0 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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   -24.6 102.2 165.1 84.1 -35.8 -12.4 -26.2 -26.2   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   82 229 118 -35 -57 25 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   82 229 118 -35 -57 25 0 0   EBIT / employee   74 177 67 -87 -108 -18 0 0   Net earnings / employee   55 126 41 -76 -127 -20 0 0