Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

JP BLOMSTER ENGROS 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   2.3% 2.3% 2.3% 2.3% 2.3% 2.3% 2.3% 2.3%   Bankruptcy risk   1.8% 1.0% 1.0% 1.1% 3.1% 2.1% 9.9% 9.7%   Credit score (0-100)   73 86 84 85 56 67 25 26   Credit rating   A A A A BBB A BB BB   Credit limit (kDKK)   1.2 186.1 189.6 171.8 0.0 0.1 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   2,204 2,965 2,806 2,746 1,964 1,808 0.0 0.0   EBITDA   347 1,114 797 807 -244 80.9 0.0 0.0   EBIT   239 974 628 672 -400 -105 0.0 0.0   Pre-tax profit (PTP)   238.0 960.2 615.7 658.3 -400.5 -102.7 0.0 0.0   Net earnings   179.6 747.8 468.7 504.2 -319.5 -85.9 0.0 0.0   Pre-tax profit without non-rec. items   238 960 616 658 -400 -103 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   482 542 633 498 308 627 0.0 0.0   Shareholders equity total   1,028 1,668 2,026 2,080 1,761 1,675 1,595 1,595   Interest-bearing liabilities   0.0 1.3 0.0 106 0.0 24.0 0.0 0.0   Balance sheet total (assets)   3,060 3,727 3,984 3,729 3,258 2,783 1,595 1,595   Net Debt   -1,421 -1,648 -2,145 -1,630 -1,586 -570 -1,595 -1,595     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   2,204 2,965 2,806 2,746 1,964 1,808 0.0 0.0   Gross profit growth   6.2% 34.5% -5.4% -2.1% -28.5% -8.0% -100.0% 0.0%   Employees   4 4 4 3 3 3 0 0   Employee growth %   0.0% 0.0% 0.0% -25.0% 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)   3,060 3,727 3,984 3,729 3,258 2,783 1,595 1,595   Balance sheet change%   18.4% 21.8% 6.9% -6.4% -12.6% -14.6% -42.7% 0.0%   Added value   347.2 1,113.5 796.9 807.2 -264.2 80.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -323 -79 -78 -271 -345 134 -627 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 -2.0 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 (%)   10.8% 32.9% 22.4% 24.5% -20.4% -5.8% 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 %   8.4% 28.7% 16.3% 17.5% -11.5% -3.4% 0.0% 0.0%   ROI %   24.1% 69.4% 33.2% 31.5% -20.1% -5.9% 0.0% 0.0%   ROE %   19.1% 55.5% 25.4% 24.6% -16.6% -5.0% 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 %   33.6% 44.8% 50.9% 55.8% 54.0% 60.2% 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, %   -409.2% -148.0% -269.1% -201.9% 649.5% -704.6% 0.0% 0.0%   Gearing %   0.0% 0.1% 0.0% 5.1% 0.0% 1.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 2,329.0% 2,008.6% 28.9% 0.1% 0.1% 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   1.2 1.7 1.6 1.9 1.8 1.5 0.0 0.0   Current Ratio   1.3 1.7 1.7 2.0 1.8 1.8 0.0 0.0   Cash and cash equivalent   1,420.5 1,649.7 2,144.8 1,735.4 1,586.5 593.9 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   556.8 1,326.1 1,351.7 1,467.6 1,267.2 862.0 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   87 278 199 269 -88 27 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   87 278 199 269 -81 27 0 0   EBIT / employee   60 244 157 224 -133 -35 0 0   Net earnings / employee   45 187 117 168 -106 -29 0 0