Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

JABO Ejendomme A/S - Group

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading...   Loading...

1000.0 Bankruptcy Risk  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   0.6% 3.5% 10.1% 21.9% 11.6% 14.8% 14.2% 14.1%   Credit score (0-100)   98 55 26 5 21 13 14 15   Credit rating   A BB B C B B B B   Credit limit (kDKK)   16,288.1 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)  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   26,503 125,043 18,299 3,998 -5,008 6,111 0.0 0.0   EBITDA   19,934 115,465 8,042 -6,307 -15,416 -6,738 0.0 0.0   EBIT   19,766 115,169 7,740 -6,746 -16,469 -7,398 0.0 0.0   Pre-tax profit (PTP)   3,180.0 89,180.0 -10,428.0 -39,920.0 -57,221.0 -58,266.0 0.0 0.0   Net earnings   4,958.0 63,095.0 -13,853.0 -39,805.0 -30,398.0 -52,392.0 0.0 0.0   Pre-tax profit without non-rec. items   3,180 89,180 -10,428 -39,920 -57,221 -58,266 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Tangible assets total   680,462 21,833 21,838 22,055 2,112 1,104 0.0 0.0   Shareholders equity total   97,847 151,442 86,089 198,053 160,226 110,084 -41,605 -41,605   Interest-bearing liabilities   318,929 53,597 29,081 107,954 400,460 942,837 41,605 41,605   Balance sheet total (assets)   862,603 585,863 496,354 870,791 1,141,814 1,714,165 0.0 0.0   Net Debt   206,067 -107,859 -75,757 65,115 360,887 894,111 41,605 41,605     See the entire balance sheet 1000.0 Volume  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e 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   26,503 125,043 18,299 3,998 -5,008 6,111 0.0 0.0   Gross profit growth   0.0% 371.8% -85.4% -78.2% 0.0% 0.0% -100.0% 0.0%   Employees   9 11 12 12 12 15 0 0   Employee growth %   0.0% 22.2% 9.1% 0.0% 0.0% 25.0% -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)   862,603 585,863 496,354 870,791 1,141,814 1,714,165 0 0   Balance sheet change%   0.0% -32.1% -15.3% 75.4% 31.1% 50.1% -100.0% 0.0%   Added value   19,934.0 115,265.0 8,042.0 -6,307.0 -16,030.0 -6,992.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   680,294 -658,725 -297 -222 -20,496 -1,414 -1,104 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 3.0 -1.0 -2.0 -3.0 0.0 0.0   1000.0 Profitability  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e 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 (%)   74.6% 92.1% 42.3% -168.7% 328.9% -121.1% 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 %   2.3% 16.1% 1.4% -1.0% -1.6% -0.5% 0.0% 0.0%   ROI %   2.9% 21.0% 2.1% -1.2% -1.9% -0.8% 0.0% 0.0%   ROE %   9.3% 84.7% -17.5% -89.6% -226.4% 260.4% 0.0% 0.0%   1000.0 Solidity  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Equity ratio %   14.1% 29.3% 21.4% 25.0% 15.8% 7.8% -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, %   1,033.7% -93.4% -942.0% -1,032.4% -2,341.0% -13,269.7% 0.0% 0.0%   Gearing %   325.9% 35.4% 33.8% 54.5% 249.9% 856.5% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   10.4% 14.8% 44.0% 48.4% 16.0% 7.6% 0.0% 0.0%   1000.0 Liquidity  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Quick Ratio   0.4 1.0 0.6 0.9 0.2 0.1 0.0 0.0   Current Ratio   0.4 3.2 2.7 6.2 1.9 1.1 0.0 0.0   Cash and cash equivalent   112,862.0 161,456.0 104,838.0 42,839.0 39,573.0 48,726.0 0.0 0.0   1000.0 Capital use efficiency  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e 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   -251,671.0 390,474.0 298,491.0 712,783.0 532,952.0 129,967.0 -20,802.5 -20,802.5   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   2,215 10,479 670 -526 -1,336 -466 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   2,215 10,497 670 -526 -1,285 -449 0 0   EBIT / employee   2,196 10,470 645 -562 -1,372 -493 0 0   Net earnings / employee   551 5,736 -1,154 -3,317 -2,533 -3,493 0 0