Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

EJENDOMSSELSKABET JGC 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 2018/9 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% 0.3% 0.3%   Bankruptcy risk   1.4% 1.1% 0.8% 1.0% 0.6% 4.7% 8.2% 8.2%   Credit score (0-100)   81 86 93 86 96 44 30 30   Credit rating   A A AA A AA BBB BB BB   Credit limit (kDKK)   43.8 462.7 932.9 806.2 1,735.9 0.0 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   395 303 594 326 593 896 0.0 0.0   EBITDA   395 303 590 266 419 584 0.0 0.0   EBIT   289 1,355 546 2,706 4,852 -3,640 0.0 0.0   Pre-tax profit (PTP)   148.0 1,227.8 397.7 2,503.4 4,588.9 -4,118.9 0.0 0.0   Net earnings   148.0 1,055.0 310.0 1,935.8 3,601.7 -3,212.2 0.0 0.0   Pre-tax profit without non-rec. items   148 1,228 398 2,503 4,589 -4,119 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   5,980 17,948 18,333 25,260 32,700 28,600 0.0 0.0   Shareholders equity total   3,010 9,873 10,183 12,118 15,720 12,508 12,414 12,414   Interest-bearing liabilities   5,566 5,380 6,395 9,522 13,488 13,727 0.0 0.0   Balance sheet total (assets)   8,945 18,427 18,827 26,629 33,493 29,824 12,414 12,414   Net Debt   2,896 5,337 6,194 8,448 12,825 12,603 -12,414 -12,414     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   395 303 594 326 593 896 0.0 0.0   Gross profit growth   -23.3% -23.2% 95.8% -45.0% 81.8% 50.9% -100.0% 0.0%   Employees   0 0 1 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)   8,945 18,427 18,827 26,629 33,493 29,824 12,414 12,414   Balance sheet change%   74.8% 106.0% 2.2% 41.4% 25.8% -11.0% -58.4% 0.0%   Added value   394.7 1,410.9 602.0 2,758.6 4,904.8 -3,618.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   1,704 11,863 279 6,825 7,340 -4,142 -28,600 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 -1.0 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 (%)   73.3% 446.9% 92.0% 828.9% 817.6% -406.4% 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 %   4.1% 9.9% 3.0% 11.9% 16.1% -11.5% 0.0% 0.0%   ROI %   4.3% 10.5% 3.1% 12.6% 16.9% -11.7% 0.0% 0.0%   ROE %   5.0% 16.4% 3.1% 17.4% 25.9% -22.8% 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 %   33.6% 53.6% 54.1% 45.5% 47.0% 42.0% 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, %   733.8% 1,759.8% 1,049.9% 3,172.0% 3,061.6% 2,158.7% 0.0% 0.0%   Gearing %   184.9% 54.5% 62.8% 78.6% 85.8% 109.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.8% 2.4% 2.7% 2.5% 2.3% 3.5% 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   4.5 0.2 0.2 0.5 1.9 1.2 0.0 0.0   Current Ratio   4.5 0.2 0.2 0.5 1.7 1.2 0.0 0.0   Cash and cash equivalent   2,670.1 43.1 201.3 1,074.0 663.0 1,123.5 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   2,134.9 -1,125.5 -1,445.6 -1,271.7 315.8 213.7 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 0 602 2,759 4,905 -3,619 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 590 266 419 584 0 0   EBIT / employee   0 0 546 2,706 4,852 -3,640 0 0   Net earnings / employee   0 0 310 1,936 3,602 -3,212 0 0