Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

JPK MURERSERVICE 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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 5.2% 5.2%   Bankruptcy risk   5.6% 1.6% 2.9% 10.1% 5.7% 5.8% 18.3% 18.1%   Credit score (0-100)   42 76 58 23 40 39 8 8   Credit rating   BBB A BBB BB BBB BBB B B   Credit limit (kDKK)   0.0 3.7 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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   1,107 828 1,709 -78.3 684 163 0.0 0.0   EBITDA   838 525 1,251 -629 152 -110 0.0 0.0   EBIT   809 494 1,208 -664 123 -137 0.0 0.0   Pre-tax profit (PTP)   807.8 492.4 1,211.1 -720.5 53.0 -182.4 0.0 0.0   Net earnings   624.7 384.0 944.2 -562.9 40.4 -318.0 0.0 0.0   Pre-tax profit without non-rec. items   808 492 1,211 -720 53.0 -182 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Tangible assets total   131 115 116 63.3 142 150 0.0 0.0   Shareholders equity total   822 1,006 1,550 87.5 128 110 -15.1 -15.1   Interest-bearing liabilities   29.2 134 65.0 3,111 1,218 993 15.1 15.1   Balance sheet total (assets)   1,101 1,616 2,438 3,659 1,478 1,183 0.0 0.0   Net Debt   -840 -448 -1,675 2,315 766 987 15.1 15.1     See the entire balance sheet 1000.0 Volume  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   1,107 828 1,709 -78.3 684 163 0.0 0.0   Gross profit growth   297.3% -25.2% 106.5% 0.0% 0.0% -76.2% -100.0% 0.0%   Employees   1 1 3 2 2 1 0 0   Employee growth %   0.0% 0.0% 200.0% -33.3% 0.0% -50.0% -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)   1,101 1,616 2,438 3,659 1,478 1,183 0 0   Balance sheet change%   133.6% 46.7% 50.9% 50.1% -59.6% -20.0% -100.0% 0.0%   Added value   838.3 524.6 1,251.4 -629.3 157.7 -109.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -6 -47 -42 -87 50 -19 -150 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 1.0 -1.0 0.0 0.0   1000.0 Profitability  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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 (%)   73.1% 59.6% 70.7% 847.6% 18.0% -84.3% 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 %   102.9% 36.3% 60.1% -21.8% 4.8% -10.3% 0.0% 0.0%   ROI %   147.7% 49.3% 88.2% -27.6% 5.4% -11.2% 0.0% 0.0%   ROE %   122.5% 42.0% 73.9% -68.7% 37.5% -267.5% 0.0% 0.0%   1000.0 Solidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Equity ratio %   74.7% 62.3% 63.6% 2.4% 8.6% 9.3% -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, %   -100.2% -85.5% -133.9% -367.9% 503.4% -898.2% 0.0% 0.0%   Gearing %   3.6% 13.3% 4.2% 3,556.3% 952.3% 903.5% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.2% 1.4% 7.8% 3.6% 3.2% 4.1% 0.0% 0.0%   1000.0 Liquidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Quick Ratio   9.1 2.5 3.2 0.3 0.4 0.1 0.0 0.0   Current Ratio   9.1 3.0 3.8 1.0 1.0 1.0 0.0 0.0   Cash and cash equivalent   868.9 582.0 1,740.2 796.3 451.3 5.7 0.0 0.0   1000.0 Capital use efficiency  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   863.7 1,005.7 1,706.6 24.1 -14.6 -40.5 -7.6 -7.6   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   838 525 417 -315 79 -110 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   838 525 417 -315 76 -110 0 0   EBIT / employee   809 494 403 -332 62 -137 0 0   Net earnings / employee   625 384 315 -281 20 -318 0 0