Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

JAO Ejendomme ApS 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   3.4% 2.1% 2.2% 1.5% 1.5% 1.6% 12.2% 12.0%   Credit score (0-100)   56 68 65 75 75 75 19 20   Credit rating   BBB A BBB A A A BB BB   Credit limit (kDKK)   0.0 0.2 0.1 12.3 16.7 11.0 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   656 884 834 965 798 733 0.0 0.0   EBITDA   474 813 398 584 862 529 0.0 0.0   EBIT   474 813 398 584 862 529 0.0 0.0   Pre-tax profit (PTP)   -106.7 492.7 381.3 660.2 887.7 738.4 0.0 0.0   Net earnings   -126.2 594.5 421.3 591.1 711.2 695.2 0.0 0.0   Pre-tax profit without non-rec. items   -107 696 461 660 888 738 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   14,992 14,533 14,130 13,776 13,421 13,068 0.0 0.0   Shareholders equity total   1,534 2,128 2,549 3,140 3,852 4,547 1,429 1,429   Interest-bearing liabilities   9,767 9,073 8,341 7,601 9,317 8,820 0.0 0.0   Balance sheet total (assets)   19,631 19,665 19,645 19,076 18,545 18,595 1,429 1,429   Net Debt   9,598 8,639 7,612 7,027 9,096 8,305 -1,429 -1,429     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   656 884 834 965 798 733 0.0 0.0   Gross profit growth   11.4% 34.7% -5.6% 15.7% -17.3% -8.1% -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)   19,631 19,665 19,645 19,076 18,545 18,595 1,429 1,429   Balance sheet change%   -2.6% 0.2% -0.1% -2.9% -2.8% 0.3% -92.3% 0.0%   Added value   473.6 813.4 397.5 584.2 862.5 529.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -590 -460 -403 -354 -354 -353 -13,068 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   4.0 5.0 5.0 5.0 5.0 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 (%)   72.2% 92.0% 47.7% 60.5% 108.1% 72.2% 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 %   1.3% 5.3% 3.8% 4.8% 6.2% 5.8% 0.0% 0.0%   ROI %   1.7% 7.0% 5.2% 6.5% 7.6% 6.4% 0.0% 0.0%   ROE %   -7.9% 32.5% 18.0% 20.8% 20.3% 16.6% 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 %   8.2% 11.4% 13.7% 17.4% 22.0% 25.8% 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, %   2,026.7% 1,062.1% 1,914.9% 1,202.8% 1,054.6% 1,569.1% 0.0% 0.0%   Gearing %   636.9% 426.4% 327.2% 242.0% 241.9% 194.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.6% 3.6% 3.3% 3.3% 3.4% 3.6% 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   0.3 0.4 0.4 0.3 0.4 0.4 0.0 0.0   Current Ratio   0.3 0.4 0.4 0.3 0.4 0.4 0.0 0.0   Cash and cash equivalent   168.9 434.3 729.1 573.6 221.2 514.5 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 0.0 120,599.8 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   -4,393.1 -4,218.0 -4,349.8 -4,388.9 -2,527.7 -2,602.8 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 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