Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

je.dk 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  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 2.4% 2.4%   Bankruptcy risk   1.7% 2.4% 4.3% 6.3% 1.9% 1.1% 6.2% 6.0%   Credit score (0-100)   74 65 48 36 69 83 38 39   Credit rating   A BBB BBB BBB A A BBB BBB   Credit limit (kDKK)   4.5 0.0 0.0 0.0 1.6 331.3 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   6,803 7,693 6,676 7,969 10,921 11,836 0.0 0.0   EBITDA   964 1,087 -162 20.1 2,570 2,273 0.0 0.0   EBIT   373 479 -691 -638 2,098 1,806 0.0 0.0   Pre-tax profit (PTP)   272.3 508.5 -734.1 -745.6 2,510.8 1,322.8 0.0 0.0   Net earnings   209.6 321.9 -605.9 -603.1 2,109.0 1,011.0 0.0 0.0   Pre-tax profit without non-rec. items   272 508 -734 -746 2,511 1,323 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   1,034 674 380 308 426 557 0.0 0.0   Shareholders equity total   3,655 3,447 2,581 1,978 4,087 5,098 4,557 4,557   Interest-bearing liabilities   5,436 4,114 4,556 7,056 4,992 6,984 0.0 0.0   Balance sheet total (assets)   13,562 12,755 13,117 21,508 17,855 19,578 4,557 4,557   Net Debt   4,900 3,625 3,704 7,010 2,789 6,923 -3,857 -3,857     See the entire balance sheet 1000.0 Volume  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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   6,803 7,693 6,676 7,969 10,921 11,836 0.0 0.0   Gross profit growth   14.0% 13.1% -13.2% 19.4% 37.0% 8.4% -100.0% 0.0%   Employees   18 22 18 19 20 22 0 0   Employee growth %   20.0% 22.2% -18.2% 5.6% 5.3% 10.0% -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)   13,562 12,755 13,117 21,508 17,855 19,578 4,557 4,557   Balance sheet change%   7.2% -5.9% 2.8% 64.0% -17.0% 9.7% -76.7% 0.0%   Added value   964.3 1,087.3 -161.7 20.1 2,755.7 2,273.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -883 -1,157 -1,013 382 -655 -637 -557 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 -1.0 -2.0 1.0 2.0 0.0 0.0   1000.0 Profitability  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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 (%)   5.5% 6.2% -10.4% -8.0% 19.2% 15.3% 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 %   3.6% 5.1% -4.4% -2.5% 15.0% 9.7% 0.0% 0.0%   ROI %   5.3% 8.0% -7.5% -4.9% 30.3% 17.1% 0.0% 0.0%   ROE %   5.9% 9.1% -20.1% -26.5% 69.5% 22.0% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   27.0% 27.0% 19.7% 9.2% 23.2% 26.0% 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, %   508.1% 333.4% -2,290.2% 34,798.6% 108.5% 304.6% 0.0% 0.0%   Gearing %   148.7% 119.3% 176.5% 356.7% 122.1% 137.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.7% 3.3% 3.9% 5.4% 7.2% 8.2% 0.0% 0.0%   1000.0 Liquidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.6 0.6 0.7 0.9 0.8 0.8 0.0 0.0   Current Ratio   1.0 1.0 1.0 1.3 1.6 1.5 0.0 0.0   Cash and cash equivalent   536.7 488.7 852.1 45.9 2,202.6 61.4 0.0 0.0   1000.0 Capital use efficiency  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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   -271.0 72.3 220.1 4,089.9 5,238.7 5,535.2 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 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   54 49 -9 1 138 103 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   54 49 -9 1 129 103 0 0   EBIT / employee   21 22 -38 -34 105 82 0 0   Net earnings / employee   12 15 -34 -32 105 46 0 0