Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

JBM Byg 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  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Bankruptcy risk for industry   5.0% 5.0% 5.0% 5.0% 5.0% 5.0% 5.0% 5.0%   Bankruptcy risk   1.0% 2.7% 1.4% 1.7% 0.9% 1.4% 11.4% 11.1%   Credit score (0-100)   88 60 78 73 88 78 21 22   Credit rating   A BBB A A A A BB BB   Credit limit (kDKK)   292.0 0.0 23.5 2.0 242.2 27.5 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   3,721 3,527 1,676 1,858 2,175 1,600 0.0 0.0   EBITDA   1,462 717 533 826 852 531 0.0 0.0   EBIT   1,395 707 533 784 795 440 0.0 0.0   Pre-tax profit (PTP)   1,365.8 622.5 431.7 768.2 740.9 414.2 0.0 0.0   Net earnings   1,064.5 484.1 335.3 597.3 577.2 303.3 0.0 0.0   Pre-tax profit without non-rec. items   1,366 622 432 768 741 414 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Tangible assets total   151 15.0 35.8 202 375 284 0.0 0.0   Shareholders equity total   2,824 534 869 647 1,225 1,528 678 678   Interest-bearing liabilities   531 2,832 786 0.0 1,532 1,739 0.0 0.0   Balance sheet total (assets)   6,542 6,053 2,873 1,455 4,011 3,729 678 678   Net Debt   -907 466 -1,445 -261 -1,063 -1,412 -678 -678     See the entire balance sheet 1000.0 Volume  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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   3,721 3,527 1,676 1,858 2,175 1,600 0.0 0.0   Gross profit growth   -6.7% -5.2% -52.5% 10.8% 17.1% -26.5% -100.0% 0.0%   Employees   5 6 2 2 2 2 0 0   Employee growth %   25.0% 20.0% -66.7% 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)   6,542 6,053 2,873 1,455 4,011 3,729 678 678   Balance sheet change%   57.6% -7.5% -52.5% -49.3% 175.6% -7.0% -81.8% 0.0%   Added value   1,462.0 716.9 533.2 826.2 837.0 530.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -134 -147 20 125 117 -182 -284 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 5.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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 (%)   37.5% 20.0% 31.8% 42.2% 36.6% 27.5% 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 %   26.1% 11.2% 11.9% 36.3% 29.1% 12.4% 0.0% 0.0%   ROI %   52.8% 21.0% 19.5% 51.0% 38.5% 15.0% 0.0% 0.0%   ROE %   46.5% 28.8% 47.8% 78.8% 61.7% 22.0% 0.0% 0.0%   1000.0 Solidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Equity ratio %   43.2% 8.8% 30.3% 44.5% 30.5% 41.0% 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, %   -62.0% 65.0% -271.0% -31.6% -124.8% -266.0% 0.0% 0.0%   Gearing %   18.8% 530.2% 90.4% 0.0% 125.1% 113.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   8.5% 5.1% 5.6% 4.2% 7.1% 4.1% 0.0% 0.0%   1000.0 Liquidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Quick Ratio   1.7 1.1 1.8 2.8 1.5 1.6 0.0 0.0   Current Ratio   1.7 1.1 1.8 2.8 1.5 1.6 0.0 0.0   Cash and cash equivalent   1,438.0 2,366.0 2,230.8 261.3 2,595.1 3,151.2 0.0 0.0   1000.0 Capital use efficiency  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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   2,682.6 528.0 1,256.5 799.7 1,228.1 1,267.5 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  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   292 119 267 413 419 265 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   292 119 267 413 426 265 0 0   EBIT / employee   279 118 266 392 398 220 0 0   Net earnings / employee   213 81 168 299 289 152 0 0