Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

JABA EJENDOMME A/S 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   0.4% 0.4% 0.4% 0.4% 0.4% 0.4% 0.4% 0.4%   Bankruptcy risk   0.6% 0.6% 0.6% 0.7% 1.4% 0.6% 7.8% 7.8%   Credit score (0-100)   98 98 96 94 76 97 31 31   Credit rating   AA AA AA AA A AA BB BB   Credit limit (kDKK)   5,075.5 5,103.7 5,054.7 5,287.0 293.3 5,055.9 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   2,903 2,703 2,446 2,281 1,915 2,758 0.0 0.0   EBITDA   2,381 1,234 3,753 7,782 -4,947 2,070 0.0 0.0   EBIT   1,848 940 2,072 4,617 -1,959 1,987 0.0 0.0   Pre-tax profit (PTP)   2,147.2 1,311.5 3,919.1 4,543.3 -2,310.3 1,457.1 0.0 0.0   Net earnings   1,755.6 1,105.3 3,507.5 3,543.9 -1,802.2 1,207.7 0.0 0.0   Pre-tax profit without non-rec. items   2,147 1,311 3,919 4,543 -2,310 1,457 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   75,720 75,818 77,387 80,440 77,326 77,270 0.0 0.0   Shareholders equity total   50,850 51,655 51,163 54,707 51,305 50,862 49,562 49,562   Interest-bearing liabilities   12,013 10,875 11,892 10,556 11,221 11,682 0.0 0.0   Balance sheet total (assets)   78,696 79,240 78,873 81,803 78,523 78,484 49,562 49,562   Net Debt   12,011 10,873 10,590 9,298 11,219 11,680 -49,562 -49,562     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   2,903 2,703 2,446 2,281 1,915 2,758 0.0 0.0   Gross profit growth   -4.2% -6.9% -9.5% -6.8% -16.1% 44.1% -100.0% 0.0%   Employees   0 3 3 2 2 2 0 0   Employee growth %   0.0% 0.0% 0.0% -33.3% 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)   78,696 79,240 78,873 81,803 78,523 78,484 49,562 49,562   Balance sheet change%   0.5% 0.7% -0.5% 3.7% -4.0% -0.0% -36.9% 0.0%   Added value   2,077.7 942.2 2,128.0 4,672.6 -1,902.7 2,070.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -156 96 1,513 2,997 -3,185 -139 -77,270 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   4.0 5.0 5.0 5.0 -1.0 1.0 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 (%)   63.7% 34.8% 84.7% 202.4% -102.3% 72.1% 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 %   2.8% 1.7% 5.2% 5.7% -2.4% 2.6% 0.0% 0.0%   ROI %   2.9% 1.8% 5.3% 5.9% -2.5% 2.6% 0.0% 0.0%   ROE %   3.5% 2.2% 6.8% 6.7% -3.4% 2.4% 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 %   64.6% 65.2% 64.9% 66.9% 65.3% 64.8% 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, %   504.5% 881.3% 282.2% 119.5% -226.8% 564.2% 0.0% 0.0%   Gearing %   23.6% 21.1% 23.2% 19.3% 21.9% 23.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.6% 0.5% 1.8% 0.7% 3.5% 4.9% 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   0.1 0.1 0.4 0.6 0.3 0.3 0.0 0.0   Current Ratio   0.1 0.1 0.4 0.6 0.3 0.3 0.0 0.0   Cash and cash equivalent   1.9 1.9 1,302.0 1,258.7 1.7 1.7 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   -2,139.4 -1,912.6 -2,150.8 -978.0 -1,980.1 -2,281.7 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  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   0 314 709 2,336 -951 1,035 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 411 1,251 3,891 -2,473 1,035 0 0   EBIT / employee   0 313 691 2,308 -979 994 0 0   Net earnings / employee   0 368 1,169 1,772 -901 604 0 0