Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

JEKA FISH A/S - Group 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 N/A 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   7.1% 7.1% 7.1% 7.1% 7.1% 7.1% 7.1% 7.1%   Bankruptcy risk   0.0% 1.8% 2.4% 3.3% 2.0% 1.8% 4.4% 4.3%   Credit score (0-100)   0 72 63 54 68 72 47 48   Credit rating   N/A A BBB BBB A A BBB BBB   Credit limit (kDKK)   0.0 23.5 0.5 0.0 4.0 29.3 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 N/A 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   0.0 59,439 78,187 47,943 51,987 78,326 0.0 0.0   EBITDA   0.0 19,755 34,627 2,721 10,664 31,571 0.0 0.0   EBIT   0.0 15,261 28,247 -3,456 5,647 26,123 0.0 0.0   Pre-tax profit (PTP)   0.0 10,234.8 21,020.3 -9,661.1 767.2 20,088.7 0.0 0.0   Net earnings   0.0 7,919.0 14,648.3 -7,588.7 567.3 15,012.7 0.0 0.0   Pre-tax profit without non-rec. items   0.0 10,235 21,020 -9,661 767 20,089 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   0.0 55,740 70,033 68,610 68,926 70,892 0.0 0.0   Shareholders equity total   0.0 19,290 18,503 9,671 10,852 26,187 22,365 22,365   Interest-bearing liabilities   0.0 64,217 57,036 96,097 88,437 92,294 0.0 0.0   Balance sheet total (assets)   0.0 113,420 118,025 158,319 158,124 165,330 22,365 22,365   Net Debt   0.0 64,211 57,034 96,097 88,436 92,271 -19,388 -19,388     See the entire balance sheet 1000.0 Volume  2019 N/A 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   0.0 59,439 78,187 47,943 51,987 78,326 0.0 0.0   Gross profit growth   0.0% 0.0% 31.5% -38.7% 8.4% 50.7% -100.0% 0.0%   Employees   0 93 100 100 91 96 0 0   Employee growth %   0.0% 0.0% 7.5% 0.0% -9.0% 5.5% -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)   0 113,420 118,025 158,319 158,124 165,330 22,365 22,365   Balance sheet change%   0.0% 0.0% 4.1% 34.1% -0.1% 4.6% -86.5% 0.0%   Added value   0.0 19,755.4 34,627.5 2,720.9 11,823.5 31,571.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 51,269 7,908 -7,618 -1,375 -3,830 -70,892 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 1.0 2.0 -1.0 1.0 2.0 0.0 0.0   1000.0 Profitability  2019 N/A 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 (%)   0.0% 25.7% 36.1% -7.2% 10.9% 33.4% 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% 13.6% 25.1% -2.5% 4.3% 16.2% 0.0% 0.0%   ROI %   0.0% 18.3% 34.8% -3.4% 6.0% 21.7% 0.0% 0.0%   ROE %   0.0% 38.4% 75.0% -54.0% 5.5% 81.1% 0.0% 0.0%   1000.0 Solidity  2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   0.0% 17.0% 15.7% 6.1% 6.9% 15.8% 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, %   0.0% 325.0% 164.7% 3,531.7% 829.3% 292.3% 0.0% 0.0%   Gearing %   0.0% 332.9% 308.3% 993.7% 814.9% 352.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 16.2% 13.3% 8.1% 6.6% 6.7% 0.0% 0.0%   1000.0 Liquidity  2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   0.0 0.5 0.5 0.3 0.3 0.5 0.0 0.0   Current Ratio   0.0 0.8 1.0 0.9 0.8 1.0 0.0 0.0   Cash and cash equivalent   0.0 6.6 2.0 0.1 0.9 23.3 0.0 0.0   1000.0 Capital use efficiency  2019 N/A 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   0.0 -14,993.8 -1,820.8 -9,991.7 -21,426.6 2,673.6 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  2019 N/A 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   0 212 346 27 130 329 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 212 346 27 117 329 0 0   EBIT / employee   0 164 282 -35 62 272 0 0   Net earnings / employee   0 85 146 -76 6 156 0 0