Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

J & B TAGENTREPRISE 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  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% 1.5% 1.5%   Bankruptcy risk   6.3% 3.8% 2.7% 3.6% 2.6% 10.2% 12.1% 11.9%   Credit score (0-100)   39 52 60 51 61 23 20 20   Credit rating   BBB BBB BBB BBB BBB BB BB BB   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   1,858 2,748 3,229 4,191 2,970 791 0.0 0.0   EBITDA   190 918 1,293 2,359 1,090 -873 0.0 0.0   EBIT   175 903 1,255 2,321 1,046 -979 0.0 0.0   Pre-tax profit (PTP)   38.3 735.2 1,131.2 2,242.1 983.9 -1,013.6 0.0 0.0   Net earnings   28.4 571.9 879.4 1,742.0 764.2 -790.9 0.0 0.0   Pre-tax profit without non-rec. items   38.3 735 1,131 2,242 984 -1,014 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   134 119 115 104 106 0.0 0.0 0.0   Shareholders equity total   1,184 1,756 2,635 4,377 3,641 2,100 1,708 1,708   Interest-bearing liabilities   8,128 4,950 2,235 104 240 84.8 0.0 0.0   Balance sheet total (assets)   12,569 9,389 7,945 9,794 5,131 2,920 1,708 1,708   Net Debt   8,042 4,936 2,221 79.7 -398 -279 -1,708 -1,708     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   1,858 2,748 3,229 4,191 2,970 791 0.0 0.0   Gross profit growth   -50.6% 47.9% 17.5% 29.8% -29.1% -73.4% -100.0% 0.0%   Employees   3 3 3 3 3 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)   12,569 9,389 7,945 9,794 5,131 2,920 1,708 1,708   Balance sheet change%   102.0% -25.3% -15.4% 23.3% -47.6% -43.1% -41.5% 0.0%   Added value   190.1 917.9 1,293.0 2,358.6 1,083.4 -872.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   119 -30 -42 -49 -42 -213 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 5.0 5.0 -1.0 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 (%)   9.4% 32.9% 38.9% 55.4% 35.2% -123.8% 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 %   2.4% 8.2% 15.1% 26.2% 14.0% -24.3% 0.0% 0.0%   ROI %   3.6% 11.2% 22.4% 49.6% 24.9% -32.2% 0.0% 0.0%   ROE %   2.4% 38.9% 40.1% 49.7% 19.1% -27.5% 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 %   9.6% 18.7% 33.2% 51.3% 71.0% 71.9% 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, %   4,230.6% 537.8% 171.8% 3.4% -36.5% 32.0% 0.0% 0.0%   Gearing %   686.6% 282.0% 84.8% 2.4% 6.6% 4.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.7% 2.6% 4.9% 6.8% 35.8% 21.3% 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   1.1 1.1 1.4 1.9 2.8 3.5 0.0 0.0   Current Ratio   1.1 1.2 1.5 1.8 3.3 3.5 0.0 0.0   Cash and cash equivalent   85.7 14.2 14.2 24.7 638.5 363.7 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   1,015.3 1,625.2 2,476.3 4,196.6 3,455.2 2,010.0 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   63 306 431 786 361 -291 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   63 306 431 786 363 -291 0 0   EBIT / employee   58 301 418 774 349 -326 0 0   Net earnings / employee   9 191 293 581 255 -264 0 0