CVR number 38577522
Industry 47.5910 Retail sale of furniture, lighting equipment and other household articles in specialised stores

JB Solutions ApS

 

Quicksearch
from your own companies
Analyst: XBRLDenmark
Loading...

Loading...

Loading...

Loading...

Loading...

Loading...

Loading...
Bankruptcy Risk 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Bankruptcy risk for industry  1.5% 1.5% 1.5% 1.5% 1.5%  
Bankruptcy risk  23.0% 19.5% 27.5% 30.8% 18.9%  
Credit score (0-100)  4 6 2 1 5  
Credit rating  B B B C B  
Credit limit (kDKK)  -0.0 0.0 -0.0 0.0 0.0  
How are these values calculated?
 
View the automatically generated explanation of bankruptcy risk

Income statement (kDKK) 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Net sales  0 106 0 237 97  
Gross profit  -16.3 -6.8 -21.1 217 82.1  
EBITDA  -16.3 -6.8 -21.1 115 5.3  
EBIT  -16.3 -6.8 -21.1 115 5.3  
Pre-tax profit (PTP)  -16.3 -6.8 -21.1 114.3 5.3  
Net earnings  -16.3 -6.8 -21.1 93.8 4.1  
Pre-tax profit without non-rec. items  -16.3 -6.8 -21.1 114 5.3  
 
See the entire income statement

Balance sheet (kDKK) 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Tangible assets total  0.0 0.0 0.0 0.0 0.0  
Shareholders equity total  4.6 21.5 0.1 21.5 71.8  
Interest-bearing liabilities  0.0 0.0 0.0 0.0 0.0  
Balance sheet total (assets)  4.6 21.5 0.1 58.9 81.0  
Net Debt  -3.3 -21.5 -0.1 -58.9 -81.0  
 
See the entire balance sheet

Volume 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Net sales  0 106 0 237 97  
Net sales growth  0.0% 0.0% -100.0% 0.0% -59.0%  
Gross profit  -16.3 -6.8 -21.1 217 82.1  
Gross profit growth  -181.9% 58.2% -209.4% 0.0% -62.2%  
Employees  0 0 0 0 0  
Employee growth %  0.0% 0.0% 0.0% 0.0% 0.0%  
Employee expenses  0.0 0.0 0.0 -102.7 -76.8  
Balance sheet total (assets)  5 22 0 59 81  
Balance sheet change%  -78.1% 372.8% -99.7% 101,415.5% 37.5%  
Added value  -16.3 -6.8 -21.1 217.3 82.1  
Added value %  0.0% -6.5% 0.0% 91.7% 84.6%  
Investments  0 0 0 0 0  
Net sales trend  0.0 0.0 -1.0 0.0 -1.0  
EBIT trend  -3.0 -4.0 -5.0 1.0 2.0  

Profitability 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
EBITDA %  0.0% -6.5% 0.0% 48.4% 5.4%  
EBIT %  0.0% -6.5% 0.0% 48.4% 5.4%  
EBIT to gross profit (%)  100.0% 100.0% 100.0% 52.7% 6.4%  
Net Earnings %  0.0% -6.5% 0.0% 39.6% 4.3%  
Profit before depreciation and extraordinary items %  0.0% -6.5% 0.0% 39.6% 4.3%  
Pre tax profit less extraordinaries %  0.0% -6.5% 0.0% 48.3% 5.4%  
ROA %  -128.2% -52.2% -195.2% 388.8% 7.6%  
ROI %  -128.2% -52.2% -195.2% 1,063.8% 11.3%  
ROE %  -128.2% -52.2% -195.2% 870.8% 8.9%  

Solidity 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Equity ratio %  100.0% 100.0% 100.0% 36.5% 88.7%  
Relative indebtedness %  0.0% 0.0% 0.0% 15.8% 9.4%  
Relative net indebtedness %  0.0% -20.4% 0.0% -9.1% -74.0%  
Net int. bear. debt to EBITDA, %  20.0% 316.1% 0.3% -51.4% -1,531.1%  
Gearing %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net interest  0 0 0 0 0  
Financing costs %  0.0% 0.0% 0.0% 0.0% 0.0%  

Liquidity 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Quick Ratio  0.0 0.0 0.0 3.5 8.8  
Current Ratio  0.0 0.0 0.0 3.5 8.8  
Cash and cash equivalent  3.3 21.5 0.1 58.9 81.0  

Capital use efficiency 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Trade debtors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Trade creditors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Current assets / Net sales %  0.0% 20.4% 0.0% 24.9% 83.4%  
Net working capital  4.6 21.5 0.1 42.0 71.8  
Net working capital %  0.0% 20.4% 0.0% 17.7% 74.0%  

Employee efficiency 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Net sales / employee  0 0 0 0 0  
Added value / employee  0 0 0 0 0  
Employee expenses / employee  0 0 0 0 0  
EBITDA / employee  0 0 0 0 0  
EBIT / employee  0 0 0 0 0  
Net earnings / employee  0 0 0 0 0