JENS-EMC ApS

 

Quicksearch
from your own companies




Analyst: XBRLDenmark
 
Loading...

Loading...

Loading...

Loading...

 
Loading...

Bankruptcy Risk 
2018
2018/12
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
Bankruptcy risk for industry  1.5% 1.5% 1.5% 1.5% 1.5%  
Bankruptcy risk  5.5% 6.3% 13.3% 14.9% 26.2%  
Credit score (0-100)  42 39 17 13 2  
Credit rating  BBB BBB BB BB B  
Credit limit (kDKK)  0.0 0.0 -0.0 -0.0 -0.0  

How are these values calculated?
 
View the automatically generated explanation of bankruptcy risk

Income statement (kDKK) 
2018
2018/12
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12

Net sales  0 0 0 0 0  
Gross profit  1,012 930 379 706 443  
EBITDA  470 333 -197 206 -161  
EBIT  143 48.6 -470 -15.4 -319  
Pre-tax profit (PTP)  24.4 -51.1 -611.0 -75.0 -390.4  
Net earnings  11.4 -48.1 -508.0 -75.0 -296.4  
Pre-tax profit without non-rec. items  24.4 -51.1 -611 -75.0 -390  

 
See the entire income statement

Balance sheet (kDKK) 
2018
2018/12
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12

Tangible assets total  1,237 953 710 489 301  
Shareholders equity total  309 261 -247 -322 -619  
Interest-bearing liabilities  1,206 955 687 488 278  
Balance sheet total (assets)  2,299 2,073 1,286 1,097 855  

Net Debt  1,206 955 687 488 278  
 
See the entire balance sheet

Volume 
2018
2018/12
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12

Net sales  0 0 0 0 0  
Net sales growth  0.0% 0.0% 0.0% 0.0% 0.0%  
Gross profit  1,012 930 379 706 443  
Gross profit growth  66.1% -8.1% -59.2% 86.3% -37.2%  
Employees  0 1 1 1 1  
Employee growth %  0.0% 0.0% 0.0% 0.0% 0.0%  
Employee expenses  0.0 0.0 0.0 0.0 0.0  
Balance sheet total (assets)  2,299 2,073 1,286 1,097 855  
Balance sheet change%  -13.5% -9.8% -38.0% -14.7% -22.1%  
Added value  142.5 48.6 -470.0 -15.4 -318.7  
Added value %  0.0% 0.0% 0.0% 0.0% 0.0%  
Investments  -583 -569 -516 -442 -346  

Net sales trend  0.0 0.0 0.0 0.0 0.0  
EBIT trend  1.0 2.0 -1.0 -2.0 -3.0  

Profitability 
2018
2018/12
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
EBITDA %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT to gross profit (%)  14.1% 5.2% -124.0% -2.2% -71.9%  
Net Earnings %  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%  
Pre tax profit less extraordinaries %  0.0% 0.0% 0.0% 0.0% 0.0%  
ROA %  5.8% 2.2% -26.1% -1.0% -22.0%  
ROI %  8.4% 3.3% -46.9% -2.6% -83.2%  
ROE %  3.7% -16.9% -65.7% -6.3% -30.4%  

Solidity 
2018
2018/12
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
Equity ratio %  15.3% 14.4% -18.4% -23.5% -45.1%  
Relative indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Relative net indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net int. bear. debt to EBITDA, %  256.9% 286.7% -349.3% 237.4% -172.5%  
Gearing %  390.8% 366.3% -277.5% -151.4% -45.0%  
Net interest  0 0 0 0 0  
Financing costs %  9.1% 9.2% 17.2% 10.1% 18.7%  

Liquidity 
2018
2018/12
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
Quick Ratio  0.5 0.5 0.1 0.2 0.3  
Current Ratio  0.7 0.7 0.4 0.4 0.4  
Cash and cash equivalent  0.0 0.0 0.0 0.0 0.0  

Capital use efficiency 
2018
2018/12
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
Trade debtors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Trade creditors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Current assets / Net sales %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net working capital  -386.6 -364.6 -935.8 -848.8 -919.8  
Net working capital %  0.0% 0.0% 0.0% 0.0% 0.0%  

Employee efficiency 
2018
2018/12
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
Net sales / employee  0 0 0 0 0  
Added value / employee  0 49 -470 -15 -319  
Employee expenses / employee  0 0 0 0 0  
EBITDA / employee  0 333 -197 206 -161  
EBIT / employee  0 49 -470 -15 -319  
Net earnings / employee  0 -48 -508 -75 -296