Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

JBOP A/S 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   0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3%   Bankruptcy risk   2.4% 1.5% 1.7% 1.8% 1.3% 1.5% 9.1% 9.1%   Credit score (0-100)   66 77 73 70 80 75 27 27   Credit rating   BBB A A A A A BB BB   Credit limit (kDKK)   0.0 14.2 4.8 2.9 110.8 28.5 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   1,226 667 684 370 682 759 0.0 0.0   EBITDA   1,226 667 684 370 682 759 0.0 0.0   EBIT   560 1,467 1,534 720 682 759 0.0 0.0   Pre-tax profit (PTP)   327.4 1,013.1 2,068.3 820.6 1,567.5 358.5 0.0 0.0   Net earnings   299.2 733.9 1,753.0 680.6 1,292.7 227.0 0.0 0.0   Pre-tax profit without non-rec. items   327 1,013 2,068 821 1,567 359 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   7,000 7,800 8,650 9,000 9,000 9,000 0.0 0.0   Shareholders equity total   2,384 3,118 4,871 5,551 6,544 6,471 4,171 4,171   Interest-bearing liabilities   10,288 4,397 4,017 7,075 4,413 4,241 0.0 0.0   Balance sheet total (assets)   13,735 9,170 10,398 14,060 12,343 11,970 4,171 4,171   Net Debt   8,998 4,074 3,787 3,744 3,191 3,182 -4,171 -4,171     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   1,226 667 684 370 682 759 0.0 0.0   Gross profit growth   1.0% -45.6% 2.6% -46.0% 84.5% 11.2% -100.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   13,735 9,170 10,398 14,060 12,343 11,970 4,171 4,171   Balance sheet change%   7.9% -33.2% 13.4% 35.2% -12.2% -3.0% -65.2% 0.0%   Added value   1,226.4 1,467.1 1,534.4 719.8 682.5 759.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -4,567 1,037 850 350 0 0 -8,763 -237   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 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 (%)   45.7% 219.9% 224.2% 194.6% 100.0% 100.0% 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 %   5.8% 10.8% 22.3% 7.7% 13.2% 4.5% 0.0% 0.0%   ROI %   6.0% 11.6% 24.4% 8.0% 13.6% 4.6% 0.0% 0.0%   ROE %   16.1% 26.7% 43.9% 13.1% 21.4% 3.5% 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 %   17.4% 34.0% 46.8% 39.5% 53.0% 54.1% 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, %   733.6% 610.7% 553.4% 1,012.3% 467.6% 419.1% 0.0% 0.0%   Gearing %   431.6% 141.1% 82.5% 127.5% 67.4% 65.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.2% 3.0% 2.6% 2.1% 3.0% 4.4% 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   0.9 0.4 0.3 3.6 2.3 3.9 0.0 0.0   Current Ratio   0.9 0.4 0.3 3.6 2.3 3.9 0.0 0.0   Cash and cash equivalent   1,290.6 323.4 229.5 3,331.8 1,221.9 1,059.5 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   -804.9 -852.9 -739.9 2,496.7 807.6 943.2 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   0 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0