Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Paju.gl 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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   17.1% 18.1% 24.3% 27.0% 11.2% 9.3% 12.8% 12.5%   Credit score (0-100)   10 8 3 2 20 27 18 19   Credit rating   BB B B B BB BB BB BB   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   666 671 817 1,187 2,349 3,014 0.0 0.0   EBITDA   21.1 1.2 140 -68.3 739 542 0.0 0.0   EBIT   21.1 -88.8 34.5 -195 593 349 0.0 0.0   Pre-tax profit (PTP)   21.1 -141.3 -2.7 -223.7 487.1 294.1 0.0 0.0   Net earnings   14.4 -96.4 -11.7 -162.3 349.0 253.7 0.0 0.0   Pre-tax profit without non-rec. items   21.1 -141 -2.7 -224 487 294 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   0.0 240 242 252 721 748 0.0 0.0   Shareholders equity total   15.4 -81.0 -92.6 -255 94.1 348 308 308   Interest-bearing liabilities   0.0 343 310 236 776 354 0.0 0.0   Balance sheet total (assets)   124 638 835 703 1,431 1,506 308 308   Net Debt   -1.0 342 237 173 553 139 -158 -158     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   666 671 817 1,187 2,349 3,014 0.0 0.0   Gross profit growth   0.0% 0.8% 21.6% 45.4% 97.9% 28.3% -100.0% 0.0%   Employees   2 2 2 3 3 5 0 0   Employee growth %   0.0% 0.0% 0.0% 50.0% 0.0% 66.7% -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)   124 638 835 703 1,431 1,506 308 308   Balance sheet change%   0.0% 414.3% 30.8% -15.7% 103.5% 5.3% -79.6% 0.0%   Added value   21.1 1.2 140.0 -68.3 720.2 542.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 420 -134 -147 293 -197 -748 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 1.0 -1.0 1.0 2.0 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 (%)   3.2% -13.2% 4.2% -16.4% 25.3% 11.6% 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 %   17.0% -21.1% 4.2% -20.7% 49.7% 23.9% 0.0% 0.0%   ROI %   136.8% -49.6% 10.6% -71.6% 107.3% 44.7% 0.0% 0.0%   ROE %   93.5% -29.5% -1.6% -21.1% 87.5% 114.8% 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 %   12.4% -11.3% -10.0% -26.6% 6.6% 23.1% 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, %   -4.7% 29,643.5% 169.4% -252.9% 74.8% 25.7% 0.0% 0.0%   Gearing %   0.0% -423.4% -334.4% -92.4% 824.9% 101.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 30.6% 11.4% 10.4% 21.0% 10.1% 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   1.1 0.3 0.6 0.3 0.6 0.6 0.0 0.0   Current Ratio   1.1 0.3 0.6 0.3 0.6 0.6 0.0 0.0   Cash and cash equivalent   1.0 1.0 72.5 62.9 223.7 214.6 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   15.4 -267.1 -264.9 -481.6 -356.4 -410.9 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 2019/12 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   11 1 70 -23 240 108 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   11 1 70 -23 246 108 0 0   EBIT / employee   11 -44 17 -65 198 70 0 0   Net earnings / employee   7 -48 -6 -54 116 51 0 0