L JOHANNING EJENDOMME ApS

 

Quicksearch
from your own companies




Analyst: XBRLDenmark
 
Loading...

Loading...

Loading...

Loading...

 
Loading...

Bankruptcy Risk 
2018
2018/12
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
Bankruptcy risk for industry  1.5% 1.5% 1.5% 1.5% 1.5%  
Bankruptcy risk  3.4% 1.5% 1.3% 1.3% 1.2%  
Credit score (0-100)  56 78 81 78 81  
Credit rating  BBB A A A A  
Credit limit (kDKK)  -0.0 1.1 7.7 9.2 30.4  

How are these values calculated?
 
View the automatically generated explanation of bankruptcy risk

Income statement (kDKK) 
2018
2018/12
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12

Net sales  0 0 0 0 0  
Gross profit  -30.1 332 446 1,390 1,224  
EBITDA  -30.1 332 446 1,390 1,224  
EBIT  -52.5 295 381 544 1,044  
Pre-tax profit (PTP)  -120.8 198.1 157.0 131.3 655.2  
Net earnings  -94.3 154.4 122.5 104.6 511.1  
Pre-tax profit without non-rec. items  -121 198 157 131 655  

 
See the entire income statement

Balance sheet (kDKK) 
2018
2018/12
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12

Tangible assets total  4,821 8,392 12,644 23,364 23,184  
Shareholders equity total  -63.1 91.3 214 319 830  
Interest-bearing liabilities  4,275 7,100 12,098 23,723 20,125  
Balance sheet total (assets)  5,025 8,659 12,671 26,080 23,372  

Net Debt  4,275 7,100 12,098 23,723 20,125  
 
See the entire balance sheet

Volume 
2018
2018/12
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12

Net sales  0 0 0 0 0  
Net sales growth  0.0% 0.0% 0.0% 0.0% 0.0%  
Gross profit  -30.1 332 446 1,390 1,224  
Gross profit growth  -110.4% 0.0% 34.3% 211.4% -11.9%  
Employees  0 0 0 0 0  
Employee growth %  0.0% 0.0% 0.0% 0.0% 0.0%  
Employee expenses  0.0 0.0 0.0 0.0 0.0  
Balance sheet total (assets)  5,025 8,659 12,671 26,080 23,372  
Balance sheet change%  40.8% 72.3% 46.3% 105.8% -10.4%  
Added value  -52.5 295.0 380.9 543.7 1,043.8  
Added value %  0.0% 0.0% 0.0% 0.0% 0.0%  
Investments  1,310 3,534 4,186 9,873 -361  

Net sales trend  0.0 0.0 0.0 0.0 0.0  
EBIT trend  -2.0 1.0 2.0 3.0 4.0  

Profitability 
2018
2018/12
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
EBITDA %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT to gross profit (%)  174.2% 88.7% 85.3% 39.1% 85.3%  
Net Earnings %  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%  
Pre tax profit less extraordinaries %  0.0% 0.0% 0.0% 0.0% 0.0%  
ROA %  -1.2% 4.3% 3.6% 2.8% 4.5%  
ROI %  -1.4% 5.1% 3.9% 3.0% 4.9%  
ROE %  -3.7% 6.0% 80.3% 39.3% 89.0%  

Solidity 
2018
2018/12
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
Equity ratio %  -1.2% 1.1% 1.7% 1.2% 3.6%  
Relative indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Relative net indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net int. bear. debt to EBITDA, %  -14,181.1% 2,135.3% 2,710.4% 1,706.4% 1,644.0%  
Gearing %  -6,776.7% 7,773.0% 5,656.7% 7,447.8% 2,425.9%  
Net interest  0 0 0 0 0  
Financing costs %  1.8% 1.7% 2.3% 2.3% 2.0%  

Liquidity 
2018
2018/12
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
Quick Ratio  0.0 0.0 0.0 0.1 0.0  
Current Ratio  0.0 0.0 0.0 0.1 0.0  
Cash and cash equivalent  0.0 0.0 0.0 0.0 0.0  

Capital use efficiency 
2018
2018/12
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
Trade debtors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Trade creditors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Current assets / Net sales %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net working capital  -4,827.0 -8,199.1 -9,112.3 -18,670.6 -17,058.3  
Net working capital %  0.0% 0.0% 0.0% 0.0% 0.0%  

Employee efficiency 
2018
2018/12
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
Net sales / employee  0 0 0 0 0  
Added value / employee  0 0 0 0 0  
Employee expenses / employee  0 0 0 0 0  
EBITDA / employee  0 0 0 0 0  
EBIT / employee  0 0 0 0 0  
Net earnings / employee  0 0 0 0 0