Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

J. G. INVEST 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 2019/5 2019 2020/5 2020 2021/5 2021 2022/5 2022 2023/5 2023 2024/5 2024e N/A 2025e N/A Bankruptcy risk for industry   0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3%   Bankruptcy risk   0.8% 0.9% 0.6% 0.6% 1.1% 0.7% 7.9% 7.8%   Credit score (0-100)   94 89 97 97 85 93 31 31   Credit rating   AA A AA AA A AA BB BB   Credit limit (kDKK)   1,185.9 824.1 1,762.9 1,923.2 773.1 2,101.1 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/5 2019 2020/5 2020 2021/5 2021 2022/5 2022 2023/5 2023 2024/5 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   1,626 681 1,784 2,193 1,892 1,730 0.0 0.0   EBITDA   1,626 681 1,784 2,193 1,892 1,730 0.0 0.0   EBIT   1,463 485 1,588 1,997 1,695 1,531 0.0 0.0   Pre-tax profit (PTP)   2,927.6 133.8 6,361.9 1,601.3 16.0 4,957.2 0.0 0.0   Net earnings   2,703.2 -220.7 5,309.0 1,334.5 -249.5 4,166.3 0.0 0.0   Pre-tax profit without non-rec. items   2,928 134 6,362 1,601 16.0 4,957 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/5 2019 2020/5 2020 2021/5 2021 2022/5 2022 2023/5 2023 2024/5 2024e N/A 2025e N/A Tangible assets total   24,493 24,394 24,198 24,074 24,084 24,403 0.0 0.0   Shareholders equity total   12,491 11,771 17,080 18,414 16,814 20,781 20,368 20,368   Interest-bearing liabilities   9,983 10,610 9,800 11,269 11,807 9,048 0.0 0.0   Balance sheet total (assets)   45,573 42,921 47,170 46,673 45,517 46,931 20,368 20,368   Net Debt   9,762 10,144 9,321 10,973 11,654 5,952 -20,368 -20,368     See the entire balance sheet 1000.0 Volume  2018 2019/5 2019 2020/5 2020 2021/5 2021 2022/5 2022 2023/5 2023 2024/5 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   1,626 681 1,784 2,193 1,892 1,730 0.0 0.0   Gross profit growth   106.6% -58.1% 162.2% 22.9% -13.7% -8.5% -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)   45,573 42,921 47,170 46,673 45,517 46,931 20,368 20,368   Balance sheet change%   21.3% -5.8% 9.9% -1.1% -2.5% 3.1% -56.6% 0.0%   Added value   1,625.5 680.6 1,784.4 2,193.0 1,891.5 1,730.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   6,750 -295 -392 -320 -186 120 -24,403 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 5.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2018 2019/5 2019 2020/5 2020 2021/5 2021 2022/5 2022 2023/5 2023 2024/5 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 (%)   90.0% 71.2% 89.0% 91.1% 89.6% 88.5% 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 %   8.3% 3.4% 15.1% 8.5% 3.8% 12.1% 0.0% 0.0%   ROI %   8.5% 3.6% 15.9% 8.8% 3.8% 12.3% 0.0% 0.0%   ROE %   15.4% -1.8% 36.8% 7.5% -1.4% 22.2% 0.0% 0.0%   1000.0 Solidity  2018 2019/5 2019 2020/5 2020 2021/5 2021 2022/5 2022 2023/5 2023 2024/5 2024e N/A 2025e N/A Equity ratio %   27.4% 27.4% 36.2% 39.5% 36.9% 44.3% 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, %   600.5% 1,490.4% 522.4% 500.3% 616.1% 344.0% 0.0% 0.0%   Gearing %   79.9% 90.1% 57.4% 61.2% 70.2% 43.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.2% 13.4% 4.4% 22.7% 15.0% 6.3% 0.0% 0.0%   1000.0 Liquidity  2018 2019/5 2019 2020/5 2020 2021/5 2021 2022/5 2022 2023/5 2023 2024/5 2024e N/A 2025e N/A Quick Ratio   1.8 0.3 0.2 0.2 1.1 2.6 0.0 0.0   Current Ratio   1.8 0.3 0.2 0.2 1.1 2.6 0.0 0.0   Cash and cash equivalent   221.3 465.7 478.3 296.4 153.3 3,095.6 0.0 0.0   1000.0 Capital use efficiency  2018 2019/5 2019 2020/5 2020 2021/5 2021 2022/5 2022 2023/5 2023 2024/5 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   1,898.7 -2,484.7 -3,689.3 -3,021.8 545.9 5,658.2 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 2019/5 2019 2020/5 2020 2021/5 2021 2022/5 2022 2023/5 2023 2024/5 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