Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

NJ HOLDING NORDJYLLAND A/S Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading... Loading... Loading... Loading...

1000.0 Bankruptcy Risk  2018 2018/12 2019 N/A 2020 N/A 2021 N/A 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% 1.1% 1.1%   Bankruptcy risk   0.7% 0.0% 0.0% 0.0% 0.5% 0.7% 7.2% 7.0%   Credit score (0-100)   96 0 0 0 99 95 34 34   Credit rating   AA N/A N/A N/A AAA AA BBB BBB   Credit limit (kDKK)   11,679.1 0.0 0.0 0.0 15,573.7 13,968.8 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 N/A 2020 N/A 2021 N/A 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   4,413 0 0 0 4,957 5,000 5,000 5,000   Gross profit   6,801 0.0 0.0 0.0 13,563 9,941 0.0 0.0   EBITDA   6,351 0.0 0.0 0.0 13,113 9,406 0.0 0.0   EBIT   -919 0.0 0.0 0.0 5,309 1,718 0.0 0.0   Pre-tax profit (PTP)   12,997.2 0.0 0.0 0.0 10,679.9 4,167.5 0.0 0.0   Net earnings   13,950.0 0.0 0.0 0.0 8,072.6 2,293.6 0.0 0.0   Pre-tax profit without non-rec. items   12,997 0.0 0.0 0.0 10,680 4,168 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/12 2019 N/A 2020 N/A 2021 N/A 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   169,766 0.0 0.0 0.0 165,894 161,312 0.0 0.0   Shareholders equity total   120,254 0.0 0.0 0.0 141,243 143,514 61,088 61,088   Interest-bearing liabilities   33,919 0.0 0.0 0.0 44,701 17,365 0.0 0.0   Balance sheet total (assets)   254,465 0.0 0.0 0.0 288,093 269,191 61,088 61,088   Net Debt   25,372 0.0 0.0 0.0 23,569 12,379 -61,088 -61,088     See the entire balance sheet 1000.0 Volume  2018 2018/12 2019 N/A 2020 N/A 2021 N/A 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   4,413 0 0 0 4,957 5,000 5,000 5,000   Net sales growth   2.1% -100.0% 0.0% 0.0% 0.0% 0.9% 0.0% 0.0%   Gross profit   6,801 0.0 0.0 0.0 13,563 9,941 0.0 0.0   Gross profit growth   -22.9% -100.0% 0.0% 0.0% 0.0% -26.7% -100.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   254,465 0 0 0 288,093 269,191 61,088 61,088   Balance sheet change%   -1.1% -100.0% 0.0% 0.0% 0.0% -6.6% -77.3% 0.0%   Added value   6,351.1 0.0 0.0 0.0 5,309.3 9,406.1 0.0 0.0   Added value %   143.9% 0.0% 0.0% 0.0% 107.1% 188.1% 0.0% 0.0%   Investments   -10,505 -167,046 -2,803 0 156,206 -10,322 -159,554 -1,821   Net sales trend   2.0 -1.0 0.0 0.0 0.0 1.0 0.0 0.0   EBIT trend   -1.0 0.0 0.0 0.0 1.0 2.0 0.0 0.0   1000.0 Profitability  2018 2018/12 2019 N/A 2020 N/A 2021 N/A 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A EBITDA %   143.9% 0.0% 0.0% 0.0% 264.5% 188.1% 0.0% 0.0%   EBIT %   -20.8% 0.0% 0.0% 0.0% 107.1% 34.4% 0.0% 0.0%   EBIT to gross profit (%)   -13.5% 0.0% 0.0% 0.0% 39.1% 17.3% 0.0% 0.0%   Net Earnings %   316.1% 0.0% 0.0% 0.0% 162.8% 45.9% 0.0% 0.0%   Profit before depreciation and extraordinary items %   480.9% 0.0% 0.0% 0.0% 320.2% 199.6% 0.0% 0.0%   Pre tax profit less extraordinaries %   294.5% 0.0% 0.0% 0.0% 215.4% 83.4% 0.0% 0.0%   ROA %   5.1% 0.0% 0.0% 0.0% 3.7% 1.5% 0.0% 0.0%   ROI %   8.6% 0.0% 0.0% 0.0% 5.8% 2.4% 0.0% 0.0%   ROE %   12.3% 0.0% 0.0% 0.0% 5.7% 1.6% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 N/A 2020 N/A 2021 N/A 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   47.3% 0.0% 0.0% 0.0% 49.0% 53.3% 100.0% 100.0%   Relative indebtedness %   3,041.5% 0.0% 0.0% 0.0% 2,962.2% 2,513.6% 0.0% 0.0%   Relative net indebtedness %   2,847.9% 0.0% 0.0% 0.0% 2,536.0% 2,413.9% -1,221.8% -1,221.8%   Net int. bear. debt to EBITDA, %   399.5% 0.0% 0.0% 0.0% 179.7% 131.6% 0.0% 0.0%   Gearing %   28.2% 0.0% 0.0% 0.0% 31.6% 12.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.3% 0.0% 0.0% 0.0% 0.1% 0.0% 0.0% 0.0%   1000.0 Liquidity  2018 2018/12 2019 N/A 2020 N/A 2021 N/A 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.4 0.0 0.0 0.0 0.6 0.4 0.0 0.0   Current Ratio   0.4 0.0 0.0 0.0 0.6 0.5 0.0 0.0   Cash and cash equivalent   8,546.7 0.0 0.0 0.0 21,131.8 4,985.2 0.0 0.0   1000.0 Capital use efficiency  2018 2018/12 2019 N/A 2020 N/A 2021 N/A 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Trade debtors turnover (days)   3.8 0.0 0.0 0.0 10.5 0.1 0.0 0.0   Trade creditors turnover (days)   45.4 0.0 0.0 0.0 30.4 29.9 0.0 0.0   Current assets / Net sales %   316.0% 0.0% 0.0% 0.0% 556.7% 223.1% 1,221.8% 1,221.8%   Net working capital   -22,596.7 0.0 0.0 0.0 -21,192.3 -13,039.3 0.0 0.0   Net working capital %   -512.1% 0.0% 0.0% 0.0% -427.5% -260.8% 0.0% 0.0%   1000.0 Employee efficiency  2018 2018/12 2019 N/A 2020 N/A 2021 N/A 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   0 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0