Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

JEHL ApS EJENDOMME 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 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   1.3% 1.3% 1.0% 1.9% 1.1% 1.4% 6.6% 6.6%   Credit score (0-100)   81 79 86 69 83 78 36 36   Credit rating   A A A A A A BBB BBB   Credit limit (kDKK)   4,647.3 4,947.3 29,341.5 119.4 20,751.8 5,310.6 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   45.8 -130 -358 -600 -631 -1,179 0.0 0.0   EBITDA   45.8 -130 -358 -2,707 -4,699 -3,280 0.0 0.0   EBIT   219 -130 -379 -2,755 -4,747 -3,328 0.0 0.0   Pre-tax profit (PTP)   58,480.7 123,852.3 74,527.8 -52,974.3 95,429.3 246,092.0 0.0 0.0   Net earnings   45,891.7 96,888.1 58,746.7 -33,058.4 74,857.6 192,207.7 0.0 0.0   Pre-tax profit without non-rec. items   58,654 123,852 74,528 -52,974 95,429 246,092 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   4,347 4,347 4,742 4,694 4,680 8,660 0.0 0.0   Shareholders equity total   384,943 476,831 495,577 461,519 535,377 707,584 703,459 703,459   Interest-bearing liabilities   13,442 17,644 40,082 15,686 14,860 26,208 0.0 0.0   Balance sheet total (assets)   399,374 499,827 536,546 477,418 556,188 776,355 703,459 703,459   Net Debt   -302,936 -414,485 -421,977 -375,639 -470,230 -684,790 -703,459 -703,459     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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   45.8 -130 -358 -600 -631 -1,179 0.0 0.0   Gross profit growth   0.0% 0.0% -176.0% -67.6% -5.2% -86.9% 0.0% 0.0%   Employees   0 0 0 3 3 3 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)   399,374 499,827 536,546 477,418 556,188 776,355 703,459 703,459   Balance sheet change%   16.9% 25.2% 7.3% -11.0% 16.5% 39.6% -9.4% 0.0%   Added value   219.5 -129.6 -357.8 -2,706.6 -4,699.3 -3,279.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -2,414 0 374 -96 -61 3,932 -8,660 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 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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 (%)   479.5% 100.0% 105.9% 459.5% 752.9% 282.4% 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 %   16.2% 27.8% 14.7% 8.5% 18.7% 37.2% 0.0% 0.0%   ROI %   16.2% 28.0% 14.8% 8.5% 18.8% 38.6% 0.0% 0.0%   ROE %   12.7% 22.5% 12.1% -6.9% 15.0% 30.9% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   96.4% 95.4% 92.4% 96.7% 96.3% 91.1% 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, %   -661,909.7% 319,712.3% 117,944.7% 13,878.7% 10,006.4% 20,878.3% 0.0% 0.0%   Gearing %   3.5% 3.7% 8.1% 3.4% 2.8% 3.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   15.4% 7.5% 5.6% 344.5% 8.4% 7.4% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   25.9 20.7 12.5 28.8 25.7 10.9 0.0 0.0   Current Ratio   25.9 20.7 12.5 28.8 25.7 10.9 0.0 0.0   Cash and cash equivalent   316,378.3 432,128.6 462,058.2 391,324.5 485,089.7 710,997.3 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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   62,548.1 45,816.8 14,202.5 80,339.1 70,175.7 -644.8 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 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 -902 -1,566 -1,093 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 -902 -1,566 -1,093 0 0   EBIT / employee   0 0 0 -918 -1,582 -1,109 0 0   Net earnings / employee   0 0 0 -11,019 24,953 64,069 0 0