Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

JAGTVEJ 4 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% 0.3% 0.3%   Bankruptcy risk   0.8% 0.8% 0.8% 1.0% 1.0% 0.6% 8.2% 8.2%   Credit score (0-100)   94 93 92 86 85 96 30 30   Credit rating   AA AA AA A A AA BB BB   Credit limit (kDKK)   1,103.6 1,406.5 626.3 760.3 518.3 1,165.5 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   476 393 727 693 466 1,061 0.0 0.0   EBITDA   476 393 727 693 466 1,061 0.0 0.0   EBIT   1,226 3,393 3,727 5,908 466 1,307 0.0 0.0   Pre-tax profit (PTP)   1,014.8 3,418.3 3,782.8 5,796.8 340.0 1,185.5 0.0 0.0   Net earnings   791.2 2,664.9 2,950.7 4,521.1 261.4 921.2 0.0 0.0   Pre-tax profit without non-rec. items   1,015 3,418 3,783 5,797 340 1,186 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   14,786 17,786 20,786 26,000 26,482 26,974 0.0 0.0   Shareholders equity total   12,028 14,692 5,743 10,264 10,526 11,447 11,322 11,322   Interest-bearing liabilities   11,633 11,594 11,221 11,081 10,772 10,380 0.0 0.0   Balance sheet total (assets)   26,502 29,825 21,234 26,736 26,740 27,400 11,322 11,322   Net Debt   11,615 11,503 11,206 11,081 10,772 10,380 -11,322 -11,322     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   476 393 727 693 466 1,061 0.0 0.0   Gross profit growth   -7.4% -17.5% 85.3% -4.7% -32.8% 127.6% -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)   26,502 29,825 21,234 26,736 26,740 27,400 11,322 11,322   Balance sheet change%   25.0% 12.5% -28.8% 25.9% 0.0% 2.5% -58.7% 0.0%   Added value   1,225.7 3,392.5 3,727.3 5,907.6 466.2 1,307.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   786 3,000 3,000 5,214 482 493 -26,974 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 (%)   257.7% 864.3% 512.5% 852.1% 100.0% 123.2% 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 %   6.2% 13.3% 15.3% 24.7% 1.7% 4.9% 0.0% 0.0%   ROI %   6.3% 13.5% 15.6% 25.2% 1.8% 5.0% 0.0% 0.0%   ROE %   6.8% 19.9% 28.9% 56.5% 2.5% 8.4% 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 %   45.4% 49.3% 27.0% 38.4% 39.4% 41.8% 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, %   2,441.8% 2,930.4% 1,540.6% 1,598.2% 2,310.9% 978.4% 0.0% 0.0%   Gearing %   96.7% 78.9% 195.4% 108.0% 102.3% 90.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.8% 2.8% 1.1% 1.1% 1.2% 1.2% 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   27.9 14.5 0.5 0.6 0.2 0.3 0.0 0.0   Current Ratio   27.9 14.5 0.5 0.6 0.2 0.3 0.0 0.0   Cash and cash equivalent   18.2 91.4 14.8 0.0 0.0 0.0 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   11,295.8 11,211.7 -497.6 -463.9 -1,102.2 -1,039.2 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