Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Jamo Entreprise ApS

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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 5.0% 5.0%   Bankruptcy risk   6.7% 17.1% 7.0% 5.7% 7.6% 4.4% 15.3% 15.1%   Credit score (0-100)   37 10 34 39 31 41 2 2   Credit rating   BB B BB BB B BB B B   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)  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   1,109 579 283 982 1,109 1,647 0.0 0.0   EBITDA   283 -80.1 32.5 -57.0 132 356 0.0 0.0   EBIT   277 -91.0 21.5 -68.0 120 326 0.0 0.0   Pre-tax profit (PTP)   276.7 -93.4 21.0 -69.3 117.6 324.0 0.0 0.0   Net earnings   215.8 -73.5 16.4 -54.2 91.6 243.4 0.0 0.0   Pre-tax profit without non-rec. items   277 -93.4 21.0 -69.3 118 324 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   48.9 37.9 27.0 16.0 54.5 37.9 0.0 0.0   Shareholders equity total   266 192 209 154 246 489 439 439   Interest-bearing liabilities   0.0 0.8 0.8 0.8 0.8 0.8 0.0 0.0   Balance sheet total (assets)   454 201 320 329 386 896 439 439   Net Debt   -78.5 -144 -253 -28.0 -47.4 -241 -439 -439     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   1,109 579 283 982 1,109 1,647 0.0 0.0   Gross profit growth   0.0% -47.8% -51.1% 247.5% 12.9% 48.5% -100.0% 0.0%   Employees   0 0 0 0 0 3 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% -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)   454 201 320 329 386 896 439 439   Balance sheet change%   0.0% -55.8% 59.7% 2.8% 17.1% 132.4% -51.0% 0.0%   Added value   282.6 -80.1 32.5 -57.0 130.5 356.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   43 -22 -22 -22 26 -47 -38 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  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 (%)   24.9% -15.7% 7.6% -6.9% 10.8% 19.8% 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 %   60.9% -27.8% 8.3% -20.9% 33.4% 50.8% 0.0% 0.0%   ROI %   103.4% -39.5% 10.7% -37.3% 59.4% 88.3% 0.0% 0.0%   ROE %   81.2% -32.1% 8.2% -29.9% 45.7% 66.2% 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 %   58.5% 95.8% 65.1% 46.9% 63.8% 54.6% 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, %   -27.8% 179.6% -778.2% 49.2% -35.9% -67.8% 0.0% 0.0%   Gearing %   0.0% 0.4% 0.4% 0.5% 0.3% 0.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 576.0% 62.7% 168.8% 233.3% 204.2% 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   2.2 19.5 2.6 1.8 2.4 2.1 0.0 0.0   Current Ratio   2.2 19.5 2.6 1.8 2.4 2.1 0.0 0.0   Cash and cash equivalent   78.5 144.6 253.6 28.9 48.2 242.1 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   218.7 154.4 181.8 138.5 191.6 451.6 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 0 119 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 119 0 0   EBIT / employee   0 0 0 0 0 109 0 0   Net earnings / employee   0 0 0 0 0 81 0 0