Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

JKC ApS

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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

1000.0 Bankruptcy Risk  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.6%   Bankruptcy risk   0.8% 2.1% 1.1% 3.6% 3.3% 3.1% 9.3% 10.0%   Credit score (0-100)   94 69 86 52 53 56 26 6   Credit rating   A BBB BBB BB BB BB B B   Credit limit (kDKK)   2,172.3 2.0 1,470.9 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)  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   30.1 -12.3 -51.0 -79.0 -67.7 -78.1 0.0 0.0   EBITDA   30.1 -12.3 -51.0 -79.0 -67.7 -78.1 0.0 0.0   EBIT   30.1 -12.3 -51.0 -79.0 -67.7 -78.1 0.0 0.0   Pre-tax profit (PTP)   2,239.1 4,737.6 7,877.4 3,212.6 6,410.1 12,785.5 0.0 0.0   Net earnings   1,892.1 4,132.3 6,144.4 2,501.4 4,982.0 9,964.9 0.0 0.0   Pre-tax profit without non-rec. items   2,239 4,738 7,877 3,213 6,410 12,786 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   24,548 27,680 32,825 32,326 35,808 43,773 41,073 41,073   Interest-bearing liabilities   8.9 15.6 11.8 216 253 3.5 0.0 0.0   Balance sheet total (assets)   24,576 28,147 34,891 34,761 37,976 47,732 41,073 41,073   Net Debt   -22,728 -27,930 -34,799 143 -92.0 -65.5 -41,073 -41,073     See the entire balance sheet 1000.0 Volume  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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   30.1 -12.3 -51.0 -79.0 -67.7 -78.1 0.0 0.0   Gross profit growth   0.5% 0.0% -313.4% -55.0% 14.3% -15.2% 0.0% 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)   24,576 28,147 34,891 34,761 37,976 47,732 41,073 41,073   Balance sheet change%   7.7% 14.5% 24.0% -0.4% 9.2% 25.7% -14.0% 0.0%   Added value   30.1 -12.3 -51.0 -79.0 -67.7 -78.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 -1.0 -2.0 -3.0 -4.0 -5.0 0.0 0.0   1000.0 Profitability  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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% 100.0% 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 %   9.4% 18.0% 25.0% 9.3% 17.9% 29.9% 0.0% 0.0%   ROI %   9.5% 18.1% 26.0% 9.9% 18.9% 32.1% 0.0% 0.0%   ROE %   8.0% 15.8% 20.3% 7.7% 14.6% 25.0% 0.0% 0.0%   1000.0 Solidity  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Equity ratio %   99.9% 98.3% 94.1% 93.0% 94.3% 91.7% 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, %   -75,480.5% 226,465.6% 68,255.8% -180.4% 135.8% 83.9% 0.0% 0.0%   Gearing %   0.0% 0.1% 0.0% 0.7% 0.7% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.1% 2.5% 0.9% 20.0% 35.6% 31.1% 0.0% 0.0%   1000.0 Liquidity  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Quick Ratio   825.4 703.2 58.8 18.8 43.8 30.7 0.0 0.0   Current Ratio   825.4 703.2 58.8 18.8 43.8 30.7 0.0 0.0   Cash and cash equivalent   22,736.8 27,945.6 34,810.7 73.4 345.0 69.0 0.0 0.0   1000.0 Capital use efficiency  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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   672.9 948.9 -290.8 32,838.4 37,031.4 46,101.0 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  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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