Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Jagtvej 213 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 2018/12 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% 2.4% 2.4%   Bankruptcy risk   3.3% 15.8% 2.8% 2.5% 3.2% 2.9% 13.1% 12.8%   Credit score (0-100)   56 13 59 61 55 57 18 18   Credit rating   BBB BB BBB BBB BBB BBB BB BB   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   -144 43.3 43.2 43.0 42.8 41.6 0.0 0.0   EBITDA   -144 43.3 43.2 43.0 42.8 41.6 0.0 0.0   EBIT   5,115 -5,216 43.2 43.0 42.8 41.6 0.0 0.0   Pre-tax profit (PTP)   5,064.5 -3,642.6 -6.6 -2.6 15.2 38.0 0.0 0.0   Net earnings   3,950.3 -2,481.7 -5.1 -2.1 11.9 29.6 0.0 0.0   Pre-tax profit without non-rec. items   5,065 -3,643 -6.6 -2.6 15.2 38.0 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   6,000 741 741 741 741 741 0.0 0.0   Shareholders equity total   3,989 1,507 1,502 400 412 441 391 391   Interest-bearing liabilities   1,344 1,053 1,040 1,091 382 364 0.0 0.0   Balance sheet total (assets)   6,464 2,735 2,563 1,509 815 832 391 391   Net Debt   1,251 947 1,006 1,045 355 320 -391 -391     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   -144 43.3 43.2 43.0 42.8 41.6 0.0 0.0   Gross profit growth   0.0% 0.0% -0.3% -0.5% -0.4% -2.7% -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)   6,464 2,735 2,563 1,509 815 832 391 391   Balance sheet change%   670.1% -57.7% -6.3% -41.1% -46.0% 2.1% -53.0% 0.0%   Added value   5,115.4 -5,216.0 43.2 43.0 42.8 41.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   5,259 -5,259 0 0 0 0 -741 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 1.0 2.0 3.0 4.0 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 (%)   -3,554.9% -12,046.0% 100.0% 100.0% 100.0% 100.0% 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 %   140.2% -77.8% 1.7% 2.4% 3.8% 5.1% 0.0% 0.0%   ROI %   140.8% -79.5% 1.7% 2.5% 3.9% 5.2% 0.0% 0.0%   ROE %   196.2% -90.3% -0.3% -0.2% 2.9% 6.9% 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 %   82.5% 93.6% 99.2% 98.8% 50.5% 53.1% 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, %   -869.7% 2,187.6% 2,331.7% 2,432.9% 829.4% 768.0% 0.0% 0.0%   Gearing %   33.7% 69.9% 69.2% 273.1% 92.8% 82.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   8.1% 5.3% 4.9% 4.9% 4.0% 1.0% 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   23.7 1.8 83.9 43.9 0.2 0.2 0.0 0.0   Current Ratio   23.7 1.8 83.9 43.9 0.2 0.2 0.0 0.0   Cash and cash equivalent   92.5 106.2 33.0 46.5 27.2 44.0 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)   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   396.7 135.4 1,800.6 750.5 -329.1 -299.5 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 2018/12 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