Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

JBJC HOLDING ApS - Group Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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

1000.0 Bankruptcy Risk  2016 N/A 2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022e N/A 2023e N/A Bankruptcy risk for industry   0.6% 0.6% 0.6% 0.6% 0.6% 0.6% 0.6% 0.6%   Bankruptcy risk   0.0% 0.7% 0.6% 0.5% 0.4% 0.4% 7.6% 7.6%   Credit score (0-100)   0 96 98 99 100 100 31 31   Credit rating   N/A AA AA AA AAA AAA BB BB   Credit limit (kDKK)   -125.5 2,120.7 3,115.1 3,512.6 3,578.4 5,202.4 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2016 N/A 2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022e N/A 2023e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   0.0 32,483 34,662 32,319 35,354 47,558 0.0 0.0   EBITDA   0.0 8,101 10,424 8,631 7,757 18,621 0.0 0.0   EBIT   0.0 3,250 7,115 5,624 3,543 12,831 0.0 0.0   Pre-tax profit (PTP)   0.0 2,593.0 5,796.3 4,692.0 2,308.4 12,251.0 0.0 0.0   Net earnings   0.0 1,909.0 4,498.2 3,628.0 2,336.8 9,541.0 0.0 0.0   Pre-tax profit without non-rec. items   0.0 2,593 5,796 4,692 2,308 12,251 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2016 N/A 2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022e N/A 2023e N/A Tangible assets total   0.0 58,631 56,671 55,722 54,052 62,905 0.0 0.0   Shareholders equity total   0.0 16,643 20,891 24,119 26,348 35,778 35,653 35,653   Interest-bearing liabilities   0.0 21,140 40,469 37,795 31,496 22,589 0.0 0.0   Balance sheet total (assets)   -2,481 71,907 73,270 75,330 75,236 92,342 35,653 35,653   Net Debt   2,481 24,906 37,918 32,808 30,082 20,253 -35,653 -35,653     See the entire balance sheet 1000.0 Volume  2016 N/A 2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 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   0.0 32,483 34,662 32,319 35,354 47,558 0.0 0.0   Gross profit growth   0.0% 0.0% 6.7% -6.8% 9.4% 34.5% -100.0% 0.0%   Employees   0 54 0 56 54 59 0 0   Employee growth %   0.0% 0.0% -100.0% 0.0% -3.6% 9.3% -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)   -2,481 71,907 73,270 75,330 75,236 92,342 35,653 35,653   Balance sheet change%   0.0% -2,997.9% 1.9% 2.8% -0.1% 22.7% -61.4% 0.0%   Added value   0.0 8,101.0 10,423.8 8,631.0 6,549.6 18,621.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 53,780 -5,269 -3,956 -5,884 3,063 -62,905 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 1.0 2.0 3.0 4.0 5.0 0.0 0.0   1000.0 Profitability  2016 N/A 2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 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 (%)   0.0% 10.0% 20.5% 17.4% 10.0% 27.0% 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 %   0.0% 5.5% 9.8% 7.6% 4.7% 15.3% 0.0% 0.0%   ROI %   0.0% 6.3% 11.0% 8.5% 5.5% 18.4% 0.0% 0.0%   ROE %   0.0% 11.5% 24.0% 16.1% 9.3% 30.7% 0.0% 0.0%   1000.0 Solidity  2016 N/A 2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022e N/A 2023e N/A Equity ratio %   0.0% 23.1% 28.5% 32.0% 35.0% 38.7% 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, %   0.0% 307.4% 363.8% 380.1% 387.8% 108.8% 0.0% 0.0%   Gearing %   0.0% 127.0% 193.7% 156.7% 119.5% 63.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 11.8% 4.3% 2.4% 3.6% 2.1% 0.0% 0.0%   1000.0 Liquidity  2016 N/A 2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022e N/A 2023e N/A Quick Ratio   0.0 0.7 1.0 1.0 0.8 0.9 0.0 0.0   Current Ratio   0.0 0.7 1.1 1.1 1.1 1.3 0.0 0.0   Cash and cash equivalent   -2,481.3 -3,766.4 2,550.6 4,987.0 1,414.6 2,336.0 0.0 0.0   1000.0 Capital use efficiency  2016 N/A 2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 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   -2,481.3 -5,006.0 1,689.9 2,175.0 2,093.5 7,579.0 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  2016 N/A 2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022e N/A 2023e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 150 0 154 121 316 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 150 0 154 144 316 0 0   EBIT / employee   0 60 0 100 66 217 0 0   Net earnings / employee   0 35 0 65 43 162 0 0