Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Ejendomsselskabet JPJN ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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

1000.0 Bankruptcy Risk  2017 N/A 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.1%   Bankruptcy risk   0.0% 1.1% 5.3% 2.2% 1.3% 0.8% 7.8% 7.5%   Credit score (0-100)   0 87 43 66 79 92 30 32   Credit rating   N/A A BBB BBB A AA BB BB   Credit limit (kDKK)   0.0 518.3 0.0 0.0 371.7 1,399.8 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2017 N/A 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales   0 3,316 4,492 4,183 4,578 4,828 4,828 4,828   Gross profit   0.0 2,066 3,444 2,158 2,458 2,862 0.0 0.0   EBITDA   0.0 2,066 3,444 235 446 1,103 0.0 0.0   EBIT   0.0 2,066 3,444 235 14,609 1,103 0.0 0.0   Pre-tax profit (PTP)   0.0 12,817.4 -12,486.5 93.1 14,609.8 1,160.3 0.0 0.0   Net earnings   0.0 9,997.6 -9,959.6 71.7 11,615.3 904.9 0.0 0.0   Pre-tax profit without non-rec. items   0.0 12,817 -12,487 -1,829 12,597 -598 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 N/A 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Tangible assets total   0.0 64,412 50,938 50,938 67,300 75,556 0.0 0.0   Shareholders equity total   0.0 10,048 88.0 160 11,775 12,680 12,630 12,630   Interest-bearing liabilities   0.0 49,694 48,084 30,234 39,578 47,577 0.0 0.0   Balance sheet total (assets)   0.0 64,808 51,050 52,369 76,820 80,360 12,630 12,630   Net Debt   0.0 49,298 47,977 28,940 30,130 42,801 -12,630 -12,630     See the entire balance sheet 1000.0 Volume  2017 N/A 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales   0 3,316 4,492 4,183 4,578 4,828 4,828 4,828   Net sales growth   0.0% 0.0% 35.5% -6.9% 9.4% 5.5% 0.0% 0.0%   Gross profit   0.0 2,066 3,444 2,158 2,458 2,862 0.0 0.0   Gross profit growth   0.0% 0.0% 66.7% -37.3% 13.9% 16.4% -100.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   0 64,808 51,050 52,369 76,820 80,360 12,630 12,630   Balance sheet change%   0.0% 0.0% -21.2% 2.6% 46.7% 4.6% -84.3% 0.0%   Added value   0.0 2,065.6 3,443.7 235.5 14,608.6 1,102.9 0.0 0.0   Added value %   0.0% 62.3% 76.7% 5.6% 319.1% 22.8% 0.0% 0.0%   Investments   0 64,412 -13,474 0 16,362 8,256 -75,556 0   Net sales trend   0.0 0.0 1.0 -1.0 1.0 2.0 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  2017 N/A 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A EBITDA %   0.0% 62.3% 76.7% 5.6% 9.7% 22.8% 0.0% 0.0%   EBIT %   0.0% 62.3% 76.7% 5.6% 319.1% 22.8% 0.0% 0.0%   EBIT to gross profit (%)   0.0% 100.0% 100.0% 10.9% 594.3% 38.5% 0.0% 0.0%   Net Earnings %   0.0% 301.5% -221.7% 1.7% 253.7% 18.7% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 301.5% -221.7% 1.7% -55.7% 18.7% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 386.5% -277.9% -43.7% 275.2% -12.4% 0.0% 0.0%   ROA %   0.0% 22.9% -17.8% 0.5% 22.9% 1.9% 0.0% 0.0%   ROI %   0.0% 23.7% -18.6% 0.6% 34.7% 2.5% 0.0% 0.0%   ROE %   0.0% 99.5% -196.5% 57.9% 194.6% 7.4% 0.0% 0.0%   1000.0 Solidity  2017 N/A 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Equity ratio %   0.0% 44.3% 34.2% 0.3% 15.3% 15.8% 100.0% 100.0%   Relative indebtedness %   0.0% 1,566.8% 1,130.1% 1,243.0% 1,350.7% 1,330.1% 0.0% 0.0%   Relative net indebtedness %   0.0% 1,554.8% 1,127.7% 1,212.1% 1,144.3% 1,231.1% -261.6% -261.6%   Net int. bear. debt to EBITDA, %   0.0% 2,386.6% 1,393.2% 12,290.8% 6,762.4% 3,880.6% 0.0% 0.0%   Gearing %   0.0% 494.6% 54,652.7% 18,929.1% 336.1% 375.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 8.0% 4.5% 5.3% 6.2% 4.7% 0.0% 0.0%   1000.0 Liquidity  2017 N/A 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Quick Ratio   0.0 0.1 0.0 0.1 2.0 1.3 0.0 0.0   Current Ratio   0.0 0.1 0.0 0.1 2.0 1.3 0.0 0.0   Cash and cash equivalent   0.0 396.1 106.7 1,293.7 9,447.3 4,776.8 0.0 0.0   1000.0 Capital use efficiency  2017 N/A 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Trade debtors turnover (days)   0.0 0.0 0.0 11.5 5.8 2.0 0.0 0.0   Trade creditors turnover (days)   0.0 0.0 0.0 0.0 424.1 283.6 0.0 0.0   Current assets / Net sales %   0.0% 11.9% 2.5% 34.2% 207.9% 99.5% 261.6% 261.6%   Net working capital   0.0 -2,329.9 -3,034.9 -21,756.4 3,704.7 1,078.8 0.0 0.0   Net working capital %   0.0% -70.3% -67.6% -520.1% 80.9% 22.3% 0.0% 0.0%   1000.0 Employee efficiency  2017 N/A 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0