Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Jaltoft ApS

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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

1000.0 Bankruptcy Risk  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 2.9% 2.9%   Bankruptcy risk   4.2% 18.7% 15.9% 10.7% 7.9% 6.9% 14.3% 14.0%   Credit score (0-100)   50 8 12 22 30 34 3 3   Credit rating   BB B B B B 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 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   1,036 384 720 723 1,008 1,212 0.0 0.0   EBITDA   38.3 -235 -87.2 -29.1 78.9 188 0.0 0.0   EBIT   6.3 -242 -106 -98.3 -7.3 102 0.0 0.0   Pre-tax profit (PTP)   2.6 -243.1 -106.9 -120.4 -99.8 -8.5 0.0 0.0   Net earnings   3.6 -244.7 -123.3 4.4 -73.0 -33.1 0.0 0.0   Pre-tax profit without non-rec. items   2.6 -243 -107 -120 -99.8 -8.5 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   109 81.8 380 686 320 234 0.0 0.0   Shareholders equity total   264 19.5 -104 -99.5 -172 -205 -285 -285   Interest-bearing liabilities   30.0 0.0 1.0 669 462 461 285 285   Balance sheet total (assets)   511 254 615 1,117 854 744 0.0 0.0   Net Debt   -121 -20.1 -105 657 451 449 285 285     See the entire balance sheet 1000.0 Volume  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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   1,036 384 720 723 1,008 1,212 0.0 0.0   Gross profit growth   2.7% -62.9% 87.3% 0.5% 39.3% 20.2% -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)   511 254 615 1,117 854 744 0 0   Balance sheet change%   -17.1% -50.3% 141.9% 81.6% -23.5% -12.9% -100.0% 0.0%   Added value   6.3 -241.9 -105.8 -98.3 -7.3 101.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -64 -35 280 237 -452 -173 -234 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 -1.0 -2.0 -3.0 -4.0 1.0 0.0 0.0   1000.0 Profitability  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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 (%)   0.6% -62.9% -14.7% -13.6% -0.7% 8.4% 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 %   1.1% -63.2% -21.7% -10.2% -0.6% 10.3% 0.0% 0.0%   ROI %   1.9% -147.1% -393.4% -26.5% -1.2% 20.5% 0.0% 0.0%   ROE %   1.4% -172.5% -38.9% 0.5% -7.4% -4.1% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   51.7% 7.7% -14.4% -8.2% -16.8% -21.6% -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, %   -316.4% 8.6% 120.0% -2,255.2% 571.1% 238.9% 0.0% 0.0%   Gearing %   11.3% 0.0% -1.0% -672.3% -268.2% -224.5% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   6.2% 8.1% 206.8% 6.6% 16.4% 23.8% 0.0% 0.0%   1000.0 Liquidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   1.2 0.7 0.3 0.6 0.7 0.7 0.0 0.0   Current Ratio   1.7 0.8 0.3 0.7 1.0 1.0 0.0 0.0   Cash and cash equivalent   151.0 20.1 105.7 11.9 11.9 11.9 0.0 0.0   1000.0 Capital use efficiency  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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)   97.0 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   161.7 -53.9 -459.1 -214.7 -13.7 -24.8 -142.7 -142.7   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e 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