Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

JABO Ejendomme A/S

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% 1.1% 1.1%   Bankruptcy risk   1.9% 2.4% 2.7% 4.7% 3.9% 2.2% 7.9% 7.8%   Credit score (0-100)   71 65 60 44 50 65 31 31   Credit rating   A BBB BBB BBB BBB BBB BB BB   Credit limit (kDKK)   14.6 0.3 0.0 -0.0 0.0 4.4 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   7,899 8,216 8,181 13,066 10,658 4,328 0.0 0.0   EBITDA   -2,358 -2,089 -2,681 158 -3,747 -20,607 0.0 0.0   EBIT   -2,638 -2,453 -3,030 -45.0 -3,954 -20,720 0.0 0.0   Pre-tax profit (PTP)   -12,732.0 -35,879.0 -37,416.0 -41,693.0 161,372.0 -1,255.0 0.0 0.0   Net earnings   -12,183.0 -35,824.0 -26,154.0 -40,934.0 164,823.0 -1,457.0 0.0 0.0   Pre-tax profit without non-rec. items   -12,732 -35,879 -37,416 -41,693 161,372 -1,255 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   972 1,138 715 910 1,139 443 0.0 0.0   Shareholders equity total   62,329 26,505 351 -40,583 124,240 121,003 119,981 119,981   Interest-bearing liabilities   24,332 24,535 24,743 24,828 25,632 6,106 0.0 0.0   Balance sheet total (assets)   134,667 403,055 386,424 379,196 517,389 151,753 119,981 119,981   Net Debt   10,934 16,542 12,235 15,144 17,850 -18,410 -119,981 -119,981     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   7,899 8,216 8,181 13,066 10,658 4,328 0.0 0.0   Gross profit growth   16.7% 4.0% -0.4% 59.7% -18.4% -59.4% -100.0% 0.0%   Employees   12 12 12 15 15 9 0 0   Employee growth %   9.1% 0.0% 0.0% 25.0% 0.0% -40.0% -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)   134,667 403,055 386,424 379,196 517,389 151,753 119,981 119,981   Balance sheet change%   -33.4% 199.3% -4.1% -1.9% 36.4% -70.7% -20.9% 0.0%   Added value   -2,358.0 -2,089.0 -2,681.0 158.0 -3,751.0 -20,607.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -475 -198 -772 -8 22 -809 -443 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 (%)   -33.4% -29.9% -37.0% -0.3% -37.1% -478.7% 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 %   -5.0% -4.6% -2.2% -2.8% 41.1% 1.5% 0.0% 0.0%   ROI %   -5.1% -4.8% -2.3% -5.8% 202.7% 3.5% 0.0% 0.0%   ROE %   -15.4% -80.7% -194.8% -21.6% 65.5% -1.2% 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 %   61.1% 11.5% 5.3% -5.1% 27.9% 79.7% 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, %   -463.7% -791.9% -456.4% 9,584.8% -476.4% 89.3% 0.0% 0.0%   Gearing %   39.0% 92.6% 7,049.3% -61.2% 20.6% 5.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   17.9% 96.0% 116.0% 122.1% 123.8% 39.9% 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   6.8 2.7 2.1 0.2 0.1 1.4 0.0 0.0   Current Ratio   6.8 2.7 2.1 0.2 0.1 1.4 0.0 0.0   Cash and cash equivalent   13,398.0 7,993.0 12,508.0 9,684.0 7,782.0 24,516.0 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   54,599.0 23,827.0 28,043.0 -329,551.0 -346,698.0 10,970.0 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   -197 -174 -223 11 -250 -2,290 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -197 -174 -223 11 -250 -2,290 0 0   EBIT / employee   -220 -204 -253 -3 -264 -2,302 0 0   Net earnings / employee   -1,015 -2,985 -2,180 -2,729 10,988 -162 0 0