Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Janni's Malerforretning 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   6.4% 6.4% 6.4% 6.4% 6.4% 6.4% 6.4% 6.4%   Bankruptcy risk   11.1% 5.5% 5.1% 4.9% 4.6% 5.0% 17.1% 17.1%   Credit score (0-100)   23 41 42 44 45 18 10 10   Credit rating   BB BBB 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)  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   1,134 1,576 1,907 1,596 1,800 1,835 0.0 0.0   EBITDA   60.2 78.9 16.0 15.6 -60.8 49.4 0.0 0.0   EBIT   60.2 78.9 10.1 11.2 -87.8 11.1 0.0 0.0   Pre-tax profit (PTP)   59.5 69.2 5.9 4.5 -90.9 8.7 0.0 0.0   Net earnings   46.4 51.5 2.5 1.4 -72.9 4.8 0.0 0.0   Pre-tax profit without non-rec. items   59.5 77.1 5.9 4.5 -90.9 8.7 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   0.0 23.6 17.7 13.3 153 115 0.0 0.0   Shareholders equity total   96.4 148 150 152 82.0 86.8 36.8 36.8   Interest-bearing liabilities   -7.4 0.0 0.9 0.0 49.8 54.1 0.0 0.0   Balance sheet total (assets)   295 416 386 344 412 328 36.8 36.8   Net Debt   -87.4 -59.8 -125 -189 19.2 54.1 -36.8 -36.8     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   1,134 1,576 1,907 1,596 1,800 1,835 0.0 0.0   Gross profit growth   0.0% 39.0% 20.9% -16.3% 12.8% 1.9% -100.0% 0.0%   Employees   0 0 5 6 6 6 0 0   Employee growth %   0.0% 0.0% 0.0% 20.0% 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)   295 416 386 344 412 328 37 37   Balance sheet change%   0.0% 41.2% -7.3% -10.9% 19.9% -20.3% -88.8% 0.0%   Added value   60.2 78.9 16.0 15.6 -83.4 49.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 24 -12 -9 113 -77 -115 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 3.0 4.0 -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 (%)   5.3% 5.0% 0.5% 0.7% -4.9% 0.6% 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 %   20.4% 22.2% 2.5% 3.1% -23.3% 3.0% 0.0% 0.0%   ROI %   67.6% 66.6% 6.7% 7.4% -61.9% 8.2% 0.0% 0.0%   ROE %   48.2% 42.2% 1.7% 0.9% -62.4% 5.7% 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 %   32.7% 35.6% 39.0% 44.2% 19.9% 26.5% 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, %   -145.3% -75.8% -779.8% -1,214.0% -31.5% 109.4% 0.0% 0.0%   Gearing %   -7.7% 0.0% 0.6% 0.0% 60.8% 62.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   -16.6% -49.2% 959.9% 1,542.8% 12.4% 4.7% 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   1.5 1.5 1.6 1.7 0.7 0.8 0.0 0.0   Current Ratio   1.5 1.5 1.6 1.7 0.8 0.9 0.0 0.0   Cash and cash equivalent   80.0 59.8 125.4 189.4 30.7 0.0 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   96.4 124.3 132.7 138.5 -71.2 -28.1 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 0 3 3 -14 8 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 3 3 -10 8 0 0   EBIT / employee   0 0 2 2 -15 2 0 0   Net earnings / employee   0 0 0 0 -12 1 0 0