Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

JOK AF 2010 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  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 3.8%   Bankruptcy risk   0.7% 0.7% 0.7% 5.2% 20.3% 19.2% 8.6% 7.2%   Credit score (0-100)   96 96 95 43 5 6 28 34   Credit rating   AA AA AA BBB B B BB BBB   Credit limit (kDKK)   5,846.7 5,874.7 6,174.6 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)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   7,375 7,518 7,679 7,717 4,493 135 0.0 0.0   EBITDA   7,375 7,518 7,679 7,717 -5,908 135 0.0 0.0   EBIT   17,375 7,518 7,679 -12,283 -5,908 135 0.0 0.0   Pre-tax profit (PTP)   15,534.9 6,051.2 6,514.7 -13,156.1 -6,837.6 -10.2 0.0 0.0   Net earnings   12,117.2 4,720.0 4,954.4 -10,293.5 -5,186.2 -10.3 0.0 0.0   Pre-tax profit without non-rec. items   15,535 6,051 6,515 -13,156 -6,838 -10.2 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Tangible assets total   155,000 155,000 155,000 135,000 0.0 0.0 0.0 0.0   Shareholders equity total   53,467 58,187 63,142 52,848 13,462 13,452 13,372 13,372   Interest-bearing liabilities   72,210 66,310 60,235 52,917 2,011 0.0 0.0 0.0   Balance sheet total (assets)   155,216 155,000 155,001 135,000 15,934 13,722 13,372 13,372   Net Debt   72,161 66,310 60,235 52,917 -11,474 -13,719 -13,372 -13,372     See the entire balance sheet 1000.0 Volume  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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   7,375 7,518 7,679 7,717 4,493 135 0.0 0.0   Gross profit growth   1.5% 1.9% 2.1% 0.5% -41.8% -97.0% -100.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   155,216 155,000 155,001 135,000 15,934 13,722 13,372 13,372   Balance sheet change%   6.9% -0.1% 0.0% -12.9% -88.2% -13.9% -2.6% 0.0%   Added value   17,375.5 7,518.1 7,679.4 -12,282.9 -5,908.3 135.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   10,000 0 0 -20,000 -135,000 0 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 -1.0 -2.0 1.0 0.0 0.0   1000.0 Profitability  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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 (%)   235.6% 100.0% 100.0% -159.2% -131.5% 100.0% 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 %   11.6% 4.8% 5.0% -8.5% -7.4% 0.9% 0.0% 0.0%   ROI %   12.8% 5.3% 5.5% -9.5% -8.3% 0.9% 0.0% 0.0%   ROE %   25.6% 8.5% 8.2% -17.7% -15.6% -0.1% 0.0% 0.0%   1000.0 Solidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Equity ratio %   38.0% 40.4% 43.1% 39.1% 84.5% 98.0% 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, %   978.4% 882.0% 784.4% 685.7% 194.2% -10,129.1% 0.0% 0.0%   Gearing %   135.1% 114.0% 95.4% 100.1% 14.9% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.5% 2.1% 1.8% 1.5% 4.6% 14.5% 0.0% 0.0%   1000.0 Liquidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Quick Ratio   0.0 0.0 0.0 0.0 6.4 50.8 0.0 0.0   Current Ratio   0.0 0.0 0.0 0.0 6.4 50.8 0.0 0.0   Cash and cash equivalent   49.2 0.0 0.0 0.0 13,485.6 13,718.9 0.0 0.0   1000.0 Capital use efficiency  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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   -19,896.6 -20,188.7 -21,859.8 -22,254.6 13,462.1 13,451.8 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  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0