Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Jess A Ejendomme A/S 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   0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3%   Bankruptcy risk   4.6% 1.3% 1.3% 1.5% 1.2% 1.1% 7.8% 7.8%   Credit score (0-100)   47 80 79 76 80 84 31 31   Credit rating   BBB A A A A A BB BB   Credit limit (kDKK)   0.0 218.1 412.5 103.7 458.6 980.2 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   -3,773 4,024 7,880 1,846 3,675 3,996 0.0 0.0   EBITDA   4,102 3,774 3,876 2,949 3,384 3,707 0.0 0.0   EBIT   -3,773 3,774 7,531 1,554 3,384 3,707 0.0 0.0   Pre-tax profit (PTP)   -4,982.8 2,489.8 6,417.7 898.0 2,610.5 2,884.1 0.0 0.0   Net earnings   -3,937.6 1,968.4 5,005.8 672.0 2,036.2 2,253.3 0.0 0.0   Pre-tax profit without non-rec. items   -4,983 2,490 6,418 898 2,611 2,884 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   60,061 58,211 51,955 50,560 50,560 50,560 0.0 0.0   Shareholders equity total   12,215 14,375 19,531 20,332 22,368 24,622 23,522 23,522   Interest-bearing liabilities   43,684 38,886 29,700 25,735 23,820 22,353 0.0 0.0   Balance sheet total (assets)   60,061 59,136 57,890 51,973 51,881 52,708 23,522 23,522   Net Debt   43,684 38,870 23,765 25,735 23,820 22,351 -23,522 -23,522     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   -3,773 4,024 7,880 1,846 3,675 3,996 0.0 0.0   Gross profit growth   0.0% 0.0% 95.8% -76.6% 99.1% 8.7% -100.0% 0.0%   Employees   0 0 1 1 1 1 0 0   Employee growth %   0.0% 0.0% 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)   60,061 59,136 57,890 51,973 51,881 52,708 23,522 23,522   Balance sheet change%   1.1% -1.5% -2.1% -10.2% -0.2% 1.6% -55.4% 0.0%   Added value   -3,773.4 3,774.2 7,531.5 1,553.5 3,383.5 3,706.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   823 -1,851 -6,256 -1,396 0 0 -50,560 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 2.0 3.0 4.0 5.0 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 (%)   100.0% 93.8% 95.6% 84.2% 92.1% 92.8% 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 %   -6.3% 6.3% 12.9% 3.0% 6.7% 7.3% 0.0% 0.0%   ROI %   -6.4% 6.5% 13.8% 3.2% 7.0% 7.6% 0.0% 0.0%   ROE %   -27.8% 14.8% 29.5% 3.4% 9.5% 9.6% 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 %   20.4% 24.4% 33.9% 39.4% 43.4% 47.0% 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, %   1,065.0% 1,029.9% 613.1% 872.7% 704.0% 603.0% 0.0% 0.0%   Gearing %   357.6% 270.5% 152.1% 126.6% 106.5% 90.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.0% 3.1% 3.2% 2.7% 3.4% 4.0% 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   0.0 0.1 0.9 0.3 0.2 0.4 0.0 0.0   Current Ratio   0.0 0.1 0.8 0.3 0.2 0.3 0.0 0.0   Cash and cash equivalent   0.0 15.9 5,935.4 0.0 0.0 2.1 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   -8,556.7 -6,349.1 -1,079.5 -4,151.4 -4,592.2 -4,112.7 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 7,531 1,554 3,384 3,707 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 3,876 2,949 3,384 3,707 0 0   EBIT / employee   0 0 7,531 1,554 3,384 3,707 0 0   Net earnings / employee   0 0 5,006 672 2,036 2,253 0 0