JOLI AF 22/2-2008 ApS

 

Quicksearch
from your own companies




Analyst: XBRLDenmark
 
Loading...

Loading...

Loading...

Loading...

 
Loading...

Bankruptcy Risk 
2020
2020/9
2021
2021/9
2022
2022/9
2023
2023/9
2024
2024/9
Bankruptcy risk for industry  0.3% 0.3% 0.3% 0.3% 0.3%  
Bankruptcy risk  2.6% 1.7% 2.3% 1.4% 1.3%  
Credit score (0-100)  61 71 64 77 80  
Credit rating  BBB A BBB A A  
Credit limit (kDKK)  0.0 5.5 0.1 53.0 83.0  

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

Income statement (kDKK) 
2020
2020/9
2021
2021/9
2022
2022/9
2023
2023/9
2024
2024/9

Net sales  0 0 0 0 0  
Gross profit  -21.3 -37.6 -31.7 -30.4 -42.4  
EBITDA  -125 -138 -132 -130 -142  
EBIT  -136 -148 -142 -141 -153  
Pre-tax profit (PTP)  210.3 663.4 -466.2 959.7 837.4  
Net earnings  164.0 517.4 -364.0 748.6 652.9  
Pre-tax profit without non-rec. items  210 663 -466 960 837  

 
See the entire income statement

Balance sheet (kDKK) 
2020
2020/9
2021
2021/9
2022
2022/9
2023
2023/9
2024
2024/9

Tangible assets total  457 447 436 425 415  
Shareholders equity total  5,886 6,348 5,871 6,509 7,049  
Interest-bearing liabilities  0.0 0.0 265 429 278  
Balance sheet total (assets)  5,980 6,566 6,197 7,079 7,566  

Net Debt  -5,366 -5,962 -5,206 -6,023 -6,716  
 
See the entire balance sheet

Volume 
2020
2020/9
2021
2021/9
2022
2022/9
2023
2023/9
2024
2024/9

Net sales  0 0 0 0 0  
Net sales growth  0.0% 0.0% 0.0% 0.0% 0.0%  
Gross profit  -21.3 -37.6 -31.7 -30.4 -42.4  
Gross profit growth  -172.8% -76.5% 15.8% 4.1% -39.6%  
Employees  1 1 1 1 1  
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)  5,980 6,566 6,197 7,079 7,566  
Balance sheet change%  2.7% 9.8% -5.6% 14.2% 6.9%  
Added value  -124.9 -137.6 -131.7 -130.4 -142.4  
Added value %  0.0% 0.0% 0.0% 0.0% 0.0%  
Investments  -21 -21 -21 -21 -21  

Net sales trend  0.0 0.0 0.0 0.0 0.0  
EBIT trend  -4.0 -5.0 -5.0 -5.0 -5.0  

Profitability 
2020
2020/9
2021
2021/9
2022
2022/9
2023
2023/9
2024
2024/9
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 (%)  636.4% 394.3% 449.5% 464.6% 361.1%  
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 %  3.6% 10.6% 0.9% 14.7% 11.6%  
ROI %  3.6% 10.8% 1.0% 14.9% 11.9%  
ROE %  2.8% 8.5% -6.0% 12.1% 9.6%  

Solidity 
2020
2020/9
2021
2021/9
2022
2022/9
2023
2023/9
2024
2024/9
Equity ratio %  98.5% 96.7% 94.8% 92.0% 93.2%  
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, %  4,294.7% 4,332.5% 3,953.7% 4,620.2% 4,716.6%  
Gearing %  0.0% 0.0% 4.5% 6.6% 3.9%  
Net interest  0 0 0 0 0  
Financing costs %  0.0% 0.0% 396.9% 4.0% 3.2%  

Liquidity 
2020
2020/9
2021
2021/9
2022
2022/9
2023
2023/9
2024
2024/9
Quick Ratio  93.6 73.3 17.4 11.8 20.0  
Current Ratio  92.3 73.0 17.7 12.0 20.3  
Cash and cash equivalent  5,365.7 5,962.4 5,470.9 6,452.3 6,994.7  

Capital use efficiency 
2020
2020/9
2021
2021/9
2022
2022/9
2023
2023/9
2024
2024/9
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  207.8 157.6 66.9 -217.8 -103.8  
Net working capital %  0.0% 0.0% 0.0% 0.0% 0.0%  

Employee efficiency 
2020
2020/9
2021
2021/9
2022
2022/9
2023
2023/9
2024
2024/9
Net sales / employee  0 0 0 0 0  
Added value / employee  -125 -138 -132 -130 -142  
Employee expenses / employee  0 0 0 0 0  
EBITDA / employee  -125 -138 -132 -130 -142  
EBIT / employee  -136 -148 -142 -141 -153  
Net earnings / employee  164 517 -364 749 653