Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

JAKOB REKLAMEFOTO ApS

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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

1000.0 Bankruptcy Risk  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Bankruptcy risk for industry   2.0% 2.0% 2.0% 2.0% 2.0% 2.0% 2.0% 2.0%   Bankruptcy risk   2.9% 5.4% 4.2% 5.6% 5.4% 5.4% 14.2% 14.0%   Credit score (0-100)   60 43 48 39 41 35 3 3   Credit rating   BB BB BB BB BB BB B B   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 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   889 544 853 709 636 532 0.0 0.0   EBITDA   144 -98.1 235 -43.8 2.0 491 0.0 0.0   EBIT   90.0 -188 159 -128 -19.6 432 0.0 0.0   Pre-tax profit (PTP)   69.3 -215.2 139.8 -204.5 -50.6 399.5 0.0 0.0   Net earnings   53.5 -367.4 139.8 -204.5 -50.6 399.5 0.0 0.0   Pre-tax profit without non-rec. items   69.3 -215 140 -205 -50.6 400 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Tangible assets total   170 122 80.8 45.0 2.8 31.4 0.0 0.0   Shareholders equity total   121 -247 -107 -311 -362 37.5 -162 -162   Interest-bearing liabilities   514 737 512 704 559 245 162 162   Balance sheet total (assets)   803 635 677 534 281 388 0.0 0.0   Net Debt   508 733 506 696 549 126 162 162     See the entire balance sheet 1000.0 Volume  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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   889 544 853 709 636 532 0.0 0.0   Gross profit growth   3.5% -38.8% 56.9% -16.8% -10.3% -16.3% -100.0% 0.0%   Employees   2 2 2 2 2 1 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% -50.0% -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)   803 635 677 534 281 388 0 0   Balance sheet change%   13.6% -20.9% 6.5% -21.1% -47.4% 38.3% -100.0% 0.0%   Added value   143.8 -98.1 235.0 -43.8 64.7 490.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   34 -137 -117 -120 -64 -30 -31 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 1.0 -1.0 -2.0 1.0 0.0 0.0   1000.0 Profitability  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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 (%)   10.1% -34.5% 18.6% -18.0% -3.1% 81.1% 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 %   12.1% -22.1% 19.6% -8.2% -1.2% 87.0% 0.0% 0.0%   ROI %   16.4% -26.5% 24.6% -28.7% -3.5% 102.0% 0.0% 0.0%   ROE %   57.0% -97.2% 21.3% -33.8% -12.4% 251.2% 0.0% 0.0%   1000.0 Solidity  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Equity ratio %   15.0% -28.0% -13.6% -36.8% -56.3% 9.7% -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, %   353.4% -746.8% 215.5% -1,591.2% 27,083.1% 25.6% 0.0% 0.0%   Gearing %   425.5% -298.7% -479.4% -226.1% -154.3% 653.8% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.8% 4.7% 3.7% 3.8% 4.5% 7.3% 0.0% 0.0%   1000.0 Liquidity  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Quick Ratio   0.8 0.5 0.7 0.5 0.4 1.0 0.0 0.0   Current Ratio   0.8 0.5 0.7 0.5 0.4 1.0 0.0 0.0   Cash and cash equivalent   5.6 4.1 6.0 7.9 9.9 119.6 0.0 0.0   1000.0 Capital use efficiency  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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   -129.3 -417.4 -225.3 -446.1 -374.6 -5.3 -81.2 -81.2   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   72 -49 118 -22 32 491 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   72 -49 118 -22 1 491 0 0   EBIT / employee   45 -94 79 -64 -10 432 0 0   Net earnings / employee   27 -184 70 -102 -25 400 0 0