Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

JJ-Store 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  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Bankruptcy risk for industry   3.6% 3.6% 3.6% 3.6% 3.6% 3.6% 3.6% 3.6%   Bankruptcy risk   1.9% 5.9% 2.7% 2.6% 6.4% 10.8% 9.9% 9.7%   Credit score (0-100)   72 39 58 61 36 23 25 26   Credit rating   A BBB BBB BBB BBB BB BB BB   Credit limit (kDKK)   4.0 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)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   11,876 9,205 11,397 12,374 4,719 1,597 0.0 0.0   EBITDA   3,887 669 3,325 3,747 -923 -2,978 0.0 0.0   EBIT   3,028 -332 2,548 2,806 -1,614 -3,633 0.0 0.0   Pre-tax profit (PTP)   3,011.0 -358.8 2,530.4 2,771.2 -1,510.6 -3,650.6 0.0 0.0   Net earnings   2,334.1 -280.4 1,969.8 2,161.5 -1,179.0 -4,257.6 0.0 0.0   Pre-tax profit without non-rec. items   3,011 -359 2,530 2,771 -1,511 -3,651 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Tangible assets total   2,828 1,827 2,031 989 1,150 430 0.0 0.0   Shareholders equity total   8,187 5,906 7,876 8,037 5,858 1,601 1,521 1,521   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 907 0.0 0.0   Balance sheet total (assets)   16,793 15,779 20,337 17,499 10,603 6,316 1,521 1,521   Net Debt   -2,235 -1,899 -3,036 -7,198 -2,753 762 -1,521 -1,521     See the entire balance sheet 1000.0 Volume  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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   11,876 9,205 11,397 12,374 4,719 1,597 0.0 0.0   Gross profit growth   21.5% -22.5% 23.8% 8.6% -61.9% -66.1% -100.0% 0.0%   Employees   21 25 25 25 16 14 0 0   Employee growth %   0.0% 19.0% 0.0% 0.0% -36.0% -12.5% -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)   16,793 15,779 20,337 17,499 10,603 6,316 1,521 1,521   Balance sheet change%   27.2% -6.0% 28.9% -14.0% -39.4% -40.4% -75.9% 0.0%   Added value   3,887.2 668.7 3,325.1 3,747.2 -672.6 -2,978.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   496 -2,002 -574 -1,983 -530 -1,374 -430 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 -1.0 1.0 2.0 -1.0 -2.0 0.0 0.0   1000.0 Profitability  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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 (%)   25.5% -3.6% 22.4% 22.7% -34.2% -227.5% 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 %   20.2% -2.0% 14.1% 14.8% -10.7% -42.9% 0.0% 0.0%   ROI %   42.0% -4.7% 37.0% 35.3% -21.7% -86.7% 0.0% 0.0%   ROE %   33.3% -4.0% 28.6% 27.2% -17.0% -114.2% 0.0% 0.0%   1000.0 Solidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Equity ratio %   48.8% 37.4% 38.7% 45.9% 55.3% 25.3% 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, %   -57.5% -283.9% -91.3% -192.1% 298.1% -25.6% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 56.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   8.9% 0.0% 0.0% 0.0% 0.0% 5.5% 0.0% 0.0%   1000.0 Liquidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Quick Ratio   0.3 0.3 0.8 0.8 0.8 0.1 0.0 0.0   Current Ratio   1.5 1.3 1.4 1.7 1.8 1.1 0.0 0.0   Cash and cash equivalent   2,235.3 1,898.6 3,035.6 7,198.0 2,753.2 145.4 0.0 0.0   1000.0 Capital use efficiency  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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   4,140.4 2,735.6 5,085.3 5,864.5 3,967.8 415.7 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  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   185 27 133 150 -42 -213 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   185 27 133 150 -58 -213 0 0   EBIT / employee   144 -13 102 112 -101 -260 0 0   Net earnings / employee   111 -11 79 86 -74 -304 0 0