Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

JEMA INT. ApS

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... 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% 1.1% 1.1%   Bankruptcy risk   0.7% 0.7% 0.8% 0.6% 0.5% 0.6% 8.4% 8.4%   Credit score (0-100)   95 95 92 97 98 98 8 8   Credit rating   A A A A AA A B B   Credit limit (kDKK)   1,322.2 1,673.0 1,798.1 1,966.0 2,209.2 2,430.3 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales   1,828 2,248 2,010 0 0 0 0 0   Gross profit   1,813 2,232 1,995 -17.0 -21.6 -28.8 0.0 0.0   EBITDA   1,813 2,232 1,995 -17.0 -21.6 -28.8 0.0 0.0   EBIT   1,813 2,232 1,995 -17.0 -21.6 -28.8 0.0 0.0   Pre-tax profit (PTP)   2,030.7 2,585.9 2,116.5 2,345.7 2,441.4 2,711.6 0.0 0.0   Net earnings   1,985.1 2,511.2 2,093.0 2,226.2 2,415.6 2,517.0 0.0 0.0   Pre-tax profit without non-rec. items   2,031 2,586 2,117 2,346 2,441 2,712 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 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   13,526 15,932 17,917 20,032 22,335 24,737 17,273 17,273   Interest-bearing liabilities   0.0 0.0 0.0 0.0 1,398 0.0 0.0 0.0   Balance sheet total (assets)   14,142 16,510 18,564 20,600 24,345 25,490 17,273 17,273   Net Debt   -858 -2,431 -3,990 -1,945 -1,010 -3,418 -17,273 -17,273     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   1,828 2,248 2,010 0 0 0 0 0   Net sales growth   13.4% 23.0% -10.6% -100.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   1,813 2,232 1,995 -17.0 -21.6 -28.8 0.0 0.0   Gross profit growth   13.3% 23.1% -10.6% 0.0% -27.1% -33.2% 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)   14,142 16,510 18,564 20,600 24,345 25,490 17,273 17,273   Balance sheet change%   15.2% 16.7% 12.4% 11.0% 18.2% 4.7% -32.2% 0.0%   Added value   1,813.3 2,232.3 1,994.9 -17.0 -21.6 -28.8 0.0 0.0   Added value %   99.2% 99.3% 99.3% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 0   Net sales trend   2.0 3.0 -1.0 -2.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 -1.0 -2.0 -3.0 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 %   99.2% 99.3% 99.3% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   99.2% 99.3% 99.3% 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 %   108.6% 111.7% 104.1% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   108.6% 111.7% 104.1% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   111.1% 115.0% 105.3% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   15.4% 16.9% 12.1% 12.1% 11.2% 10.9% 0.0% 0.0%   ROI %   16.2% 17.6% 12.5% 12.4% 11.5% 11.2% 0.0% 0.0%   ROE %   15.8% 17.0% 12.4% 11.7% 11.4% 10.7% 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 %   95.6% 96.5% 96.5% 97.2% 91.7% 97.0% 100.0% 100.0%   Relative indebtedness %   33.7% 25.7% 32.2% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   -13.3% -82.4% -166.4% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   -47.3% -108.9% -200.0% 11,442.5% 4,675.2% 11,882.1% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 6.3% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 9.6% 0.5% 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   27.5 49.5 57.2 303.5 2.4 50.0 0.0 0.0   Current Ratio   27.5 49.5 57.2 303.5 2.4 50.0 0.0 0.0   Cash and cash equivalent   858.1 2,431.0 3,990.4 1,944.9 2,407.3 3,417.8 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)   363.5 317.1 335.5 0.0 0.0 0.0 0.0 0.0   Current assets / Net sales %   156.5% 199.8% 263.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   2,036.6 3,607.8 3,807.5 3,028.9 62.8 2,252.6 0.0 0.0   Net working capital %   111.4% 160.5% 189.5% 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