Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

JET PLANE CORP. 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   0.8% 0.8% 0.8% 0.8% 0.8% 0.8% 0.8% 0.8%   Bankruptcy risk   2.8% 2.4% 2.1% 1.7% 3.6% 1.9% 8.2% 8.2%   Credit score (0-100)   60 63 66 73 52 70 30 30   Credit rating   BBB BBB A A BBB A BB BB   Credit limit (kDKK)   0.0 0.0 0.3 9.5 0.0 4.8 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   1,285 1,553 1,736 2,457 112 8,348 0.0 0.0   EBITDA   1,285 16.6 97.0 720 -123 7,820 0.0 0.0   EBIT   -111 16.6 97.0 720 -123 7,820 0.0 0.0   Pre-tax profit (PTP)   65.4 95.9 164.2 711.0 -134.4 7,823.2 0.0 0.0   Net earnings   65.4 95.9 164.2 711.0 -134.4 6,250.0 0.0 0.0   Pre-tax profit without non-rec. items   65.4 95.9 164 711 -134 7,823 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   11,774 10,378 8,975 7,535 6,468 23,422 0.0 0.0   Shareholders equity total   4,865 4,961 5,126 5,837 5,702 11,952 11,742 11,742   Interest-bearing liabilities   7,293 5,628 4,300 4,132 4,633 13,877 0.0 0.0   Balance sheet total (assets)   12,235 10,795 9,877 10,076 10,775 27,453 11,742 11,742   Net Debt   7,132 5,276 4,257 3,283 4,617 13,613 -11,742 -11,742     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   1,285 1,553 1,736 2,457 112 8,348 0.0 0.0   Gross profit growth   6.2% 20.8% 11.8% 41.5% -95.5% 7,371.3% -100.0% 0.0%   Employees   0 1 1 1 1 1 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)   12,235 10,795 9,877 10,076 10,775 27,453 11,742 11,742   Balance sheet change%   -9.7% -11.8% -8.5% 2.0% 6.9% 154.8% -57.2% 0.0%   Added value   1,285.3 16.6 97.0 719.6 -122.5 7,820.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -2,793 -1,396 -1,403 -1,440 -1,067 16,954 -23,422 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -2.0 1.0 2.0 3.0 -1.0 1.0 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 (%)   -8.6% 1.1% 5.6% 29.3% -109.7% 93.7% 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 %   6.9% 1.1% 1.6% 7.2% -1.2% 41.0% 0.0% 0.0%   ROI %   7.0% 1.1% 1.7% 7.4% -1.2% 41.5% 0.0% 0.0%   ROE %   1.4% 2.0% 3.3% 13.0% -2.3% 70.8% 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 %   39.8% 46.0% 51.9% 57.9% 52.9% 43.5% 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, %   554.9% 31,726.4% 4,389.0% 456.2% -3,767.6% 174.1% 0.0% 0.0%   Gearing %   149.9% 113.4% 83.9% 70.8% 81.3% 116.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   10.4% 0.5% 0.0% 0.2% 0.3% 0.1% 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   0.1 0.1 0.2 0.6 0.8 0.0 0.0 0.0   Current Ratio   0.1 0.1 0.2 0.6 0.8 0.3 0.0 0.0   Cash and cash equivalent   160.8 352.2 43.7 849.5 16.1 263.5 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   -6,908.9 -5,416.7 -3,849.0 -1,698.2 -766.0 -9,896.4 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   0 17 97 720 -123 7,820 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 17 97 720 -123 7,820 0 0   EBIT / employee   0 17 97 720 -123 7,820 0 0   Net earnings / employee   0 96 164 711 -134 6,250 0 0