Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

JUNGE BYG ERHVERVSEJENDOMME 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% 1.1% 1.1%   Bankruptcy risk   1.0% 0.7% 1.0% 0.6% 0.7% 0.7% 8.3% 8.1%   Credit score (0-100)   87 95 86 95 95 92 30 30   Credit rating   A AA A AA AA AA BB BB   Credit limit (kDKK)   284.2 1,200.9 645.2 1,335.9 884.8 970.3 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   1,927 2,348 1,274 1,517 1,624 1,562 0.0 0.0   EBITDA   1,927 2,348 1,274 1,517 1,624 1,562 0.0 0.0   EBIT   860 1,088 513 1,257 982 1,320 0.0 0.0   Pre-tax profit (PTP)   554.4 824.3 434.5 1,065.3 873.1 1,259.9 0.0 0.0   Net earnings   432.5 643.0 338.6 830.8 682.0 983.2 0.0 0.0   Pre-tax profit without non-rec. items   554 824 435 1,065 873 1,260 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   23,831 20,760 20,000 19,740 17,765 17,523 0.0 0.0   Shareholders equity total   4,989 10,632 10,971 11,802 8,484 9,467 8,387 8,387   Interest-bearing liabilities   17,633 12,923 10,810 10,192 9,100 8,245 0.0 0.0   Balance sheet total (assets)   23,831 24,926 22,715 22,792 18,361 18,516 8,387 8,387   Net Debt   17,633 9,914 10,810 7,140 8,641 7,302 -8,387 -8,387     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   1,927 2,348 1,274 1,517 1,624 1,562 0.0 0.0   Gross profit growth   -2.0% 21.9% -45.8% 19.1% 7.1% -3.8% -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)   23,831 24,926 22,715 22,792 18,361 18,516 8,387 8,387   Balance sheet change%   -4.3% 4.6% -8.9% 0.3% -19.4% 0.8% -54.7% 0.0%   Added value   1,926.5 2,348.4 1,273.6 1,517.0 1,242.1 1,562.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -2,133 -4,331 -1,521 -521 -2,617 -484 -17,523 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 5.0 5.0 5.0 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 (%)   44.7% 46.3% 40.3% 82.8% 60.5% 84.5% 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 %   3.5% 4.5% 2.2% 5.5% 4.8% 7.2% 0.0% 0.0%   ROI %   3.6% 4.6% 2.3% 5.6% 4.9% 7.3% 0.0% 0.0%   ROE %   9.1% 8.2% 3.1% 7.3% 6.7% 11.0% 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 %   20.9% 42.7% 48.3% 51.8% 46.2% 51.1% 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, %   915.3% 422.2% 848.8% 470.7% 532.1% 467.4% 0.0% 0.0%   Gearing %   353.4% 121.5% 98.5% 86.4% 107.3% 87.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.7% 1.7% 0.7% 1.8% 1.1% 0.7% 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   0.0 1.1 1.5 2.4 0.5 1.1 0.0 0.0   Current Ratio   0.0 1.1 1.5 2.4 0.5 1.1 0.0 0.0   Cash and cash equivalent   0.0 3,008.9 0.0 3,051.9 458.9 942.6 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   -6,569.0 451.6 949.3 1,786.1 -661.4 101.5 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 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