Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

JustAD Reklame 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% 2.5% 2.5%   Bankruptcy risk   3.2% 3.9% 5.0% 4.1% 3.7% 4.5% 16.5% 16.2%   Credit score (0-100)   57 51 44 47 51 46 11 11   Credit rating   BBB BBB BBB BBB BBB BBB BB BB   Credit limit (kDKK)   0.0 0.0 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 2018/12 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   1,361 1,009 1,066 1,651 1,306 817 0.0 0.0   EBITDA   390 259 260 925 537 25.3 0.0 0.0   EBIT   353 232 253 925 526 8.6 0.0 0.0   Pre-tax profit (PTP)   351.1 228.3 248.8 921.0 514.7 7.0 0.0 0.0   Net earnings   273.5 177.3 193.7 718.0 395.2 5.1 0.0 0.0   Pre-tax profit without non-rec. items   351 228 249 921 515 7.0 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   34.6 7.8 0.0 0.0 39.0 22.3 0.0 0.0   Shareholders equity total   392 284 256 574 469 239 189 189   Interest-bearing liabilities   0.3 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   848 588 753 1,003 658 422 189 189   Net Debt   -567 -515 -564 -849 -437 -287 -189 -189     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   1,361 1,009 1,066 1,651 1,306 817 0.0 0.0   Gross profit growth   11.9% -25.8% 5.6% 54.9% -20.9% -37.5% -100.0% 0.0%   Employees   2 2 2 2 2 2 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% -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)   848 588 753 1,003 658 422 189 189   Balance sheet change%   42.1% -30.6% 28.0% 33.3% -34.4% -35.8% -55.3% 0.0%   Added value   390.2 258.9 260.3 925.5 525.6 25.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -74 -54 -16 0 28 -33 -22 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 (%)   26.0% 23.0% 23.7% 56.0% 40.2% 1.0% 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 %   48.9% 32.3% 37.7% 105.4% 63.3% 1.6% 0.0% 0.0%   ROI %   97.7% 68.7% 93.6% 222.9% 100.7% 2.4% 0.0% 0.0%   ROE %   75.7% 52.5% 71.8% 173.0% 75.7% 1.5% 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 %   48.5% 48.2% 34.5% 57.2% 72.2% 56.5% 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, %   -145.3% -198.9% -216.8% -91.8% -81.3% -1,135.7% 0.0% 0.0%   Gearing %   0.1% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1,404.8% 2,600.7% 0.0% 0.0% 0.0% 0.0% 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   2.0 1.9 1.5 2.3 3.4 2.2 0.0 0.0   Current Ratio   1.8 1.9 1.5 2.3 3.3 2.2 0.0 0.0   Cash and cash equivalent   567.0 515.0 564.4 849.4 436.6 287.3 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   357.7 275.9 256.1 574.1 430.6 216.5 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   195 129 130 463 263 13 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   195 129 130 463 268 13 0 0   EBIT / employee   177 116 126 463 263 4 0 0   Net earnings / employee   137 89 97 359 198 3 0 0