Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

PJ SKIVE HOLDING 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   2.1% 2.1% 2.1% 2.1% 2.1% 2.1% 2.1% 2.1%   Bankruptcy risk   0.6% 0.6% 0.6% 0.4% 0.6% 0.5% 6.5% 6.5%   Credit score (0-100)   97 97 98 99 96 98 37 37   Credit rating   AA AA AA AAA AA AA BBB BBB   Credit limit (kDKK)   1,668.9 2,110.7 2,395.2 2,617.2 2,493.0 2,803.3 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   -4.4 -27.2 -7.9 -16.5 -20.4 -23.5 0.0 0.0   EBITDA   -4.4 -27.2 -7.9 -16.5 -20.4 -23.5 0.0 0.0   EBIT   -4.4 -27.2 -7.9 -16.5 -20.4 -23.5 0.0 0.0   Pre-tax profit (PTP)   782.6 4,534.3 2,559.3 2,386.4 301.6 1,929.0 0.0 0.0   Net earnings   761.2 4,518.6 2,497.6 2,302.1 425.1 1,832.0 0.0 0.0   Pre-tax profit without non-rec. items   783 4,534 2,559 2,386 302 1,929 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 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   17,580 22,045 24,487 26,289 25,914 27,687 25,633 25,633   Interest-bearing liabilities   96.2 660 168 166 161 211 0.0 0.0   Balance sheet total (assets)   17,784 22,773 24,668 26,766 26,885 28,865 25,633 25,633   Net Debt   33.6 654 -2,184 -4,284 -3,975 -5,647 -25,633 -25,633     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   -4.4 -27.2 -7.9 -16.5 -20.4 -23.5 0.0 0.0   Gross profit growth   12.4% -520.3% 71.0% -109.4% -23.7% -15.2% 0.0% 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)   17,784 22,773 24,668 26,766 26,885 28,865 25,633 25,633   Balance sheet change%   -11.7% 28.0% 8.3% 8.5% 0.4% 7.4% -11.2% 0.0%   Added value   -4.4 -27.2 -7.9 -16.5 -20.4 -23.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 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 -5.0 -5.0 -5.0 -5.0 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 (%)   100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 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 %   4.5% 22.4% 10.8% 9.4% 3.3% 7.1% 0.0% 0.0%   ROI %   4.5% 22.5% 10.8% 9.4% 3.4% 7.3% 0.0% 0.0%   ROE %   4.4% 22.8% 10.7% 9.1% 1.6% 6.8% 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 %   98.9% 96.8% 99.3% 98.2% 96.4% 95.9% 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, %   -766.9% -2,408.3% 27,723.1% 25,977.0% 19,486.3% 24,027.8% 0.0% 0.0%   Gearing %   0.5% 3.0% 0.7% 0.6% 0.6% 0.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.2% 1.4% 1.0% 11.9% 362.1% 27.6% 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   11.4 3.9 35.7 19.4 13.2 12.2 0.0 0.0   Current Ratio   11.4 3.9 35.7 19.4 13.2 12.2 0.0 0.0   Cash and cash equivalent   62.6 5.8 2,351.7 4,449.9 4,136.0 5,857.8 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   2,125.3 2,127.0 4,165.2 4,431.2 7,997.3 9,029.2 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  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   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