Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

JSBJ Ejendomme ApS

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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

1000.0 Bankruptcy Risk  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 0.4% 0.4%   Bankruptcy risk   1.2% 1.1% 1.0% 1.2% 1.5% 1.3% 5.4% 5.3%   Credit score (0-100)   84 86 85 80 76 80 16 16   Credit rating   BBB BBB A BBB BBB BBB BB BB   Credit limit (kDKK)   43.9 304.8 102.1 70.3 12.2 48.3 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   666 729 775 739 696 1,545 0.0 0.0   EBITDA   666 7,929 1,175 739 696 689 0.0 0.0   EBIT   666 4,329 975 939 660 689 0.0 0.0   Pre-tax profit (PTP)   573.9 4,170.8 1,048.3 894.9 389.6 399.9 0.0 0.0   Net earnings   447.7 3,253.2 869.3 728.9 285.1 311.9 0.0 0.0   Pre-tax profit without non-rec. items   574 4,171 1,048 895 390 400 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Tangible assets total   14,200 17,800 18,000 18,200 18,800 20,166 0.0 0.0   Shareholders equity total   1,408 4,661 1,530 2,259 2,544 2,856 2,806 2,806   Interest-bearing liabilities   12,499 12,216 18,206 18,147 19,253 15,573 0.0 0.0   Balance sheet total (assets)   14,395 18,247 21,131 21,913 23,498 20,166 2,806 2,806   Net Debt   12,303 11,770 18,149 18,147 19,253 15,573 -2,806 -2,806     See the entire balance sheet 1000.0 Volume  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   666 729 775 739 696 1,545 0.0 0.0   Gross profit growth   83.8% 9.4% 6.4% -4.8% -5.7% 122.0% -100.0% 0.0%   Employees   0 0 0 0 0 2 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% -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)   14,395 18,247 21,131 21,913 23,498 20,166 2,806 2,806   Balance sheet change%   1.4% 26.8% 15.8% 3.7% 7.2% -14.2% -86.1% 0.0%   Added value   666.4 4,329.1 975.5 938.5 660.4 688.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 3,600 200 200 600 1,366 -20,166 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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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 (%)   100.0% 593.8% 125.8% 127.1% 94.9% 44.6% 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 %   4.7% 26.5% 6.3% 5.3% 2.9% 3.2% 0.0% 0.0%   ROI %   4.8% 27.2% 6.5% 5.4% 2.9% 3.2% 0.0% 0.0%   ROE %   37.8% 107.2% 28.1% 38.5% 11.9% 11.6% 0.0% 0.0%   1000.0 Solidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Equity ratio %   9.8% 25.6% 7.2% 10.3% 10.8% 14.2% 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, %   1,846.4% 148.4% 1,544.0% 2,457.3% 2,765.9% 2,261.7% 0.0% 0.0%   Gearing %   888.0% 262.1% 1,189.9% 803.3% 756.8% 545.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.7% 1.3% 1.3% 1.3% 1.4% 1.7% 0.0% 0.0%   1000.0 Liquidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Quick Ratio   0.1 0.6 0.0 0.0 4.4 0.0 0.0 0.0   Current Ratio   0.1 0.6 0.0 0.0 4.2 0.0 0.0 0.0   Cash and cash equivalent   195.2 446.5 57.6 0.0 0.0 0.0 0.0 0.0   1000.0 Capital use efficiency  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   -2,649.7 -317.6 -1,127.1 -1,081.7 3,324.5 -1,012.0 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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 0 344 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 344 0 0   EBIT / employee   0 0 0 0 0 344 0 0   Net earnings / employee   0 0 0 0 0 156 0 0