Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Jakobsen Bolig 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% 1.1% 1.1%   Bankruptcy risk   2.4% 2.5% 1.8% 1.2% 1.0% 1.1% 10.6% 10.6%   Credit score (0-100)   65 64 71 81 87 83 23 23   Credit rating   BBB BBB A A A A BB BB   Credit limit (kDKK)   0.0 0.0 0.2 16.6 93.8 81.3 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2018/12 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   55.0 166 171 506 943 1,250 0.0 0.0   EBITDA   55.0 166 171 354 816 972 0.0 0.0   EBIT   55.0 166 171 354 697 849 0.0 0.0   Pre-tax profit (PTP)   42.4 123.2 27.9 135.0 859.7 507.4 0.0 0.0   Net earnings   33.1 95.9 2.2 82.5 688.7 389.4 0.0 0.0   Pre-tax profit without non-rec. items   42.4 123 27.9 135 860 507 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   2,757 2,757 6,043 10,436 12,181 12,058 0.0 0.0   Shareholders equity total   83.1 179 181 264 952 1,342 1,292 1,292   Interest-bearing liabilities   2,803 2,761 6,169 10,263 10,976 10,319 0.0 0.0   Balance sheet total (assets)   2,964 3,020 6,549 10,864 12,607 12,319 1,292 1,292   Net Debt   2,641 2,531 5,696 9,847 10,685 10,208 -1,292 -1,292     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   55.0 166 171 506 943 1,250 0.0 0.0   Gross profit growth   0.0% 201.4% 3.0% 196.3% 86.3% 32.6% -100.0% 0.0%   Employees   0 0 0 1 1 1 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)   2,964 3,020 6,549 10,864 12,607 12,319 1,292 1,292   Balance sheet change%   0.0% 1.9% 116.9% 65.9% 16.0% -2.3% -89.5% 0.0%   Added value   55.0 165.8 170.8 354.5 696.8 848.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   2,757 0 3,286 4,393 1,627 -246 -12,058 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 4.0 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 (%)   100.0% 100.0% 100.0% 70.1% 73.9% 67.9% 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 %   1.9% 5.6% 3.6% 4.1% 9.4% 6.8% 0.0% 0.0%   ROI %   1.9% 5.7% 3.7% 4.2% 9.6% 7.0% 0.0% 0.0%   ROE %   39.8% 73.2% 1.2% 37.1% 113.3% 33.9% 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 %   2.8% 5.9% 2.8% 21.9% 28.5% 29.5% 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, %   4,802.4% 1,526.9% 3,334.8% 2,778.1% 1,310.1% 1,050.5% 0.0% 0.0%   Gearing %   3,374.3% 1,542.6% 3,404.1% 3,892.1% 1,152.4% 769.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.9% 1.6% 3.2% 2.7% 2.3% 3.2% 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   0.2 0.2 0.2 0.7 0.7 0.5 0.0 0.0   Current Ratio   0.2 0.2 0.2 0.6 0.7 0.4 0.0 0.0   Cash and cash equivalent   162.0 230.0 473.4 415.3 291.5 111.0 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   -889.6 -852.3 -1,757.1 -264.4 -192.1 -325.6 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   0 0 0 354 697 849 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 354 816 972 0 0   EBIT / employee   0 0 0 354 697 849 0 0   Net earnings / employee   0 0 0 82 689 389 0 0