Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

GJP INVEST 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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   5.5% 3.0% 3.5% 2.3% 2.3% 3.0% 11.0% 11.0%   Credit score (0-100)   43 58 53 64 64 56 22 22   Credit rating   BBB BBB BBB BBB BBB BBB BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.1 0.1 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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   -6.9 318 1,203 1,028 909 1,130 0.0 0.0   EBITDA   -6.9 -29.3 1,143 1,018 639 1,102 0.0 0.0   EBIT   -6.9 -30.2 1,133 1,003 -136 1,022 0.0 0.0   Pre-tax profit (PTP)   -451.6 -988.9 32.0 274.5 953.9 81.7 0.0 0.0   Net earnings   -451.6 77.6 27.6 215.9 578.4 51.4 0.0 0.0   Pre-tax profit without non-rec. items   -452 -989 32.0 274 954 81.7 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Tangible assets total   0.0 25,681 25,781 25,770 25,019 24,924 0.0 0.0   Shareholders equity total   3,842 3,920 3,948 4,164 4,742 4,793 4,668 4,668   Interest-bearing liabilities   14,492 26,157 25,915 23,757 21,895 23,493 0.0 0.0   Balance sheet total (assets)   22,720 35,094 35,083 35,018 33,560 32,553 4,668 4,668   Net Debt   11,890 23,602 25,867 23,672 21,893 23,438 -4,668 -4,668     See the entire balance sheet 1000.0 Volume  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   -6.9 318 1,203 1,028 909 1,130 0.0 0.0   Gross profit growth   63.6% 0.0% 278.2% -14.5% -11.6% 24.3% -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 -13.3 -10.0 -32.5 -27.6 0.0 0.0   Balance sheet total (assets)   22,720 35,094 35,083 35,018 33,560 32,553 4,668 4,668   Balance sheet change%   64.8% 54.5% -0.0% -0.2% -4.2% -3.0% -85.7% 0.0%   Added value   -6.9 -29.3 1,156.7 1,027.7 -88.4 1,129.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 25,680 90 -26 -1,526 -176 -24,924 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -2.0 -3.0 1.0 2.0 -1.0 1.0 0.0 0.0   1000.0 Profitability  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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% -9.5% 94.2% 97.6% -14.9% 90.4% 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 %   -0.0% -0.1% 3.2% 2.9% 4.9% 3.1% 0.0% 0.0%   ROI %   -0.0% -0.1% 3.8% 3.5% 6.2% 3.7% 0.0% 0.0%   ROE %   -11.1% 2.0% 0.7% 5.3% 13.0% 1.1% 0.0% 0.0%   1000.0 Solidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Equity ratio %   16.9% 11.2% 11.3% 11.9% 14.1% 14.7% 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, %   -172,776.7% -80,530.5% 2,262.2% 2,326.0% 3,424.2% 2,126.4% 0.0% 0.0%   Gearing %   377.1% 667.2% 656.5% 570.6% 461.7% 490.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.3% 4.7% 4.2% 2.9% 3.2% 4.1% 0.0% 0.0%   1000.0 Liquidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Quick Ratio   0.2 0.4 0.1 0.1 0.1 0.1 0.0 0.0   Current Ratio   1.3 0.8 0.6 0.6 0.5 0.6 0.0 0.0   Cash and cash equivalent   2,601.2 2,554.6 47.9 84.0 1.6 55.6 0.0 0.0   1000.0 Capital use efficiency  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   2,868.8 -4,435.2 -4,472.0 -4,706.4 -5,111.9 -4,360.5 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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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