Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

JOKA Packaging ApS 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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.9% 1.9%   Bankruptcy risk   8.8% 5.9% 2.9% 1.8% 1.1% 1.2% 10.0% 10.0%   Credit score (0-100)   29 40 58 70 83 81 25 25   Credit rating   BB BBB BBB A A A BB BB   Credit limit (kDKK)   -0.0 0.0 0.0 2.3 160.5 174.2 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   2,799 3,137 3,196 3,749 3,477 3,528 0.0 0.0   EBITDA   -190 744 1,357 1,728 1,468 1,456 0.0 0.0   EBIT   -310 586 1,196 1,658 1,435 1,424 0.0 0.0   Pre-tax profit (PTP)   -311.5 584.0 1,150.2 1,665.7 1,270.7 1,321.1 0.0 0.0   Net earnings   -311.5 584.0 961.8 1,258.0 991.7 1,025.6 0.0 0.0   Pre-tax profit without non-rec. items   -311 584 1,150 1,666 1,271 1,321 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   327 329 169 98.9 34.7 2.7 0.0 0.0   Shareholders equity total   -1,127 -543 419 1,677 2,669 3,694 1,006 1,006   Interest-bearing liabilities   2,408 2,408 1,183 115 336 0.0 0.0 0.0   Balance sheet total (assets)   2,971 3,339 4,154 3,870 3,676 4,830 1,006 1,006   Net Debt   1,619 1,635 -866 -1,938 -1,218 -1,621 -1,006 -1,006     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   2,799 3,137 3,196 3,749 3,477 3,528 0.0 0.0   Gross profit growth   1.2% 12.1% 1.9% 17.3% -7.3% 1.5% -100.0% 0.0%   Employees   5 4 4 3 3 3 0 0   Employee growth %   0.0% -20.0% 0.0% -25.0% 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)   2,971 3,339 4,154 3,870 3,676 4,830 1,006 1,006   Balance sheet change%   -3.8% 12.4% 24.4% -6.9% -5.0% 31.4% -79.2% 0.0%   Added value   -309.8 585.8 1,195.8 1,658.2 1,434.7 1,424.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -130 -156 -322 -139 -98 -64 -3 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -3.0 1.0 2.0 3.0 4.0 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 (%)   -11.1% 18.7% 37.4% 44.2% 41.3% 40.4% 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 %   -7.7% 14.7% 30.1% 42.1% 38.0% 34.1% 0.0% 0.0%   ROI %   -13.2% 24.3% 58.9% 96.7% 59.8% 43.4% 0.0% 0.0%   ROE %   -10.3% 18.5% 51.2% 120.0% 45.6% 32.2% 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 %   -27.5% -14.0% 10.1% 43.3% 72.6% 76.5% 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, %   -851.6% 219.8% -63.8% -112.1% -83.0% -111.3% 0.0% 0.0%   Gearing %   -213.8% -443.8% 282.3% 6.9% 12.6% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.1% 0.1% 3.3% 3.5% 72.7% 78.0% 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   0.5 0.6 1.0 1.6 3.1 4.1 0.0 0.0   Current Ratio   0.6 0.8 1.1 1.7 3.5 4.2 0.0 0.0   Cash and cash equivalent   789.6 773.7 2,048.6 2,053.0 1,553.6 1,620.9 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   -1,526.2 -945.9 274.3 1,500.6 2,554.6 3,611.4 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   -62 146 299 553 478 475 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -38 186 339 576 489 485 0 0   EBIT / employee   -62 146 299 553 478 475 0 0   Net earnings / employee   -62 146 240 419 331 342 0 0