Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

JJP Consult ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... 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% 1.5% 1.5%   Bankruptcy risk   12.6% 13.1% 14.4% 25.1% 38.2% 17.6% 20.4% 20.4%   Credit score (0-100)   20 18 15 2 0 8 5 5   Credit rating   BB BB BB B C B 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 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   25 8 49 11   0 0 0   Gross profit   14.7 5.7 44.6 -19.8 -23.7 3.9 0.0 0.0   EBITDA   14.7 5.7 44.6 -19.8 -23.7 3.9 0.0 0.0   EBIT   3.3 0.1 -44.8 -64.6 -85.4 -4.6 0.0 0.0   Pre-tax profit (PTP)   3.3 0.1 277.2 33.2 -41.5 -4.6 0.0 0.0   Net earnings   3.3 0.1 277.2 33.2 -41.5 -4.6 0.0 0.0   Pre-tax profit without non-rec. items   3.3 0.1 277 33.2 -41.5 -4.6 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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   -65.0 98.9 207 186 124 57.9 -68.1 -68.1   Interest-bearing liabilities   165 0.5 0.5 0.0 0.0 0.0 68.1 68.1   Balance sheet total (assets)   98.9 101 210 186 124 57.9 0.0 0.0   Net Debt   167 0.5 -109 -74.5 -88.3 -21.0 68.1 68.1     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   25 8 49 11 1 0 0 0   Net sales growth   -41.3% -68.6% 533.1% -77.1% -95.4% -100.0% 0.0% 0.0%   Gross profit   14.7 5.7 44.6 -19.8 -23.7 3.9 0.0 0.0   Gross profit growth   -52.6% -61.1% 681.5% 0.0% -20.1% 0.0% -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)   99 101 210 186 124 58 0 0   Balance sheet change%   -9.6% 2.2% 108.0% -11.7% -32.9% -53.5% -100.0% 0.0%   Added value   14.7 5.7 44.6 -19.8 -40.6 3.9 0.0 0.0   Added value %   59.1% 73.1% 90.3% -174.8% -7,755.4% 0.0% 0.0% 0.0%   Investments   -11 -6 -89 -45 -62 -9 0 0   Net sales trend   -1.0 -2.0 1.0 -1.0 -2.0 -3.0 0.0 0.0   EBIT trend   4.0 5.0 -1.0 -2.0 -3.0 -4.0 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 %   59.1% 73.1% 90.3% -174.8% -4,534.6% 0.0% 0.0% 0.0%   EBIT %   13.5% 1.3% -90.7% -572.1% -16,338.2% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   22.8% 1.8% -100.5% 327.3% 360.3% -116.2% 0.0% 0.0%   Net Earnings %   13.5% 1.3% 561.4% 293.8% -7,925.4% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   59.1% 73.1% 742.4% 691.1% 3,878.2% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   13.5% 1.3% 561.4% 293.8% -7,925.4% 0.0% 0.0% 0.0%   ROA %   2.0% 0.1% 181.1% 17.3% -26.2% -5.0% 0.0% 0.0%   ROI %   2.0% 0.1% 183.6% 17.4% -26.2% -5.0% 0.0% 0.0%   ROE %   3.2% 0.1% 181.2% 16.9% -26.7% -5.0% 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 %   -39.7% 97.9% 98.5% 100.0% 100.0% 100.0% -100.0% -100.0%   Relative indebtedness %   660.4% 27.0% 6.4% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   669.1% 27.0% -214.6% -659.3% -16,878.8% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   1,142.3% 9.0% -243.7% 377.1% 372.2% -533.0% 0.0% 0.0%   Gearing %   -254.3% 0.5% 0.2% 0.0% 0.0% 0.0% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 925.5% 450.7% 0.0% 0.0% 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   -0.0 0.0 34.7 0.0 0.0 0.0 0.0 0.0   Current Ratio   -0.0 0.0 34.7 0.0 0.0 0.0 0.0 0.0   Cash and cash equivalent   -2.2 0.0 109.1 74.5 88.3 21.0 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 %   -8.7% 0.0% 220.9% 1,155.4% 23,802.5% 0.0% 0.0% 0.0%   Net working capital   -166.0 -1.6 105.9 130.5 124.5 57.9 -34.1 -34.1   Net working capital %   -669.1% -20.4% 214.6% 1,155.4% 23,802.5% 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   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