Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

JK Menswear 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% 3.6% 3.6%   Bankruptcy risk   6.4% 12.0% 6.6% 6.7% 5.8% 7.4% 18.2% 18.0%   Credit score (0-100)   38 21 36 34 39 32 8 8   Credit rating   BBB BB BBB BBB BBB BB B B   Credit limit (kDKK)   0.0 -0.0 0.0 0.0 0.0 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   97.1 -123 261 444 581 546 0.0 0.0   EBITDA   65.4 -132 236 194 351 112 0.0 0.0   EBIT   30.0 -176 181 172 324 50.2 0.0 0.0   Pre-tax profit (PTP)   0.5 -203.0 147.0 59.0 237.0 21.5 0.0 0.0   Net earnings   43.5 -246.0 147.0 59.0 237.0 21.5 0.0 0.0   Pre-tax profit without non-rec. items   0.5 -203 147 59.0 237 21.5 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   222 215 159 138 109 48.4 0.0 0.0   Shareholders equity total   49.5 -196 -50.0 9.0 247 268 -252 -252   Interest-bearing liabilities   380 698 630 0.0 0.0 0.0 252 252   Balance sheet total (assets)   816 829 1,060 1,512 1,529 1,782 0.0 0.0   Net Debt   380 680 630 -247 -70.0 -90.6 252 252     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   97.1 -123 261 444 581 546 0.0 0.0   Gross profit growth   -59.8% 0.0% 0.0% 70.1% 30.9% -6.1% -100.0% 0.0%   Employees   1 0 1 1 1 1 0 0   Employee growth %   0.0% -100.0% 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)   816 829 1,060 1,512 1,529 1,782 0 0   Balance sheet change%   14.5% 1.6% 27.9% 42.6% 1.1% 16.5% -100.0% 0.0%   Added value   30.0 -176.0 181.0 172.0 324.0 50.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -71 -51 -111 -43 -56 -122 -48 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 -1.0 1.0 2.0 3.0 4.0 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 (%)   30.9% 143.1% 69.3% 38.7% 55.8% 9.2% 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% -19.1% 17.0% 13.1% 21.3% 3.1% 0.0% 0.0%   ROI %   7.1% -31.2% 27.4% 22.0% 54.9% 19.8% 0.0% 0.0%   ROE %   11.4% -56.0% 15.6% 11.0% 185.2% 8.4% 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 %   6.1% -19.1% -4.5% 0.6% 16.2% 15.0% -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, %   581.1% -515.2% 266.9% -127.3% -19.9% -81.2% 0.0% 0.0%   Gearing %   767.7% -356.1% -1,260.0% 0.0% 0.0% 0.0% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   7.4% 5.0% 5.3% 35.9% 0.0% 0.0% 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   0.1 0.0 0.1 0.5 0.2 0.2 0.0 0.0   Current Ratio   0.7 0.5 0.8 2.3 1.7 1.8 0.0 0.0   Cash and cash equivalent   0.0 18.0 0.0 247.0 70.0 90.6 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   -259.9 -472.0 -272.0 733.0 577.0 750.5 -126.1 -126.1   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   30 0 181 172 324 50 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   65 0 236 194 351 112 0 0   EBIT / employee   30 0 181 172 324 50 0 0   Net earnings / employee   43 0 147 59 237 22 0 0