Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

JDP HOLDING BALLE 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 N/A 2021 N/A 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   1.2% 0.8% 0.0% 0.0% 1.2% 1.4% 7.7% 7.7%   Credit score (0-100)   84 93 0 0 82 77 32 32   Credit rating   A AA N/A N/A A A BB BB   Credit limit (kDKK)   607.5 2,136.4 0.0 0.0 1,058.4 342.1 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 N/A 2021 N/A 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   2,414 951 0 0 0 0 0 0   Gross profit   2,254 907 0.0 0.0 -129 -590 0.0 0.0   EBITDA   2,254 907 0.0 0.0 -129 -590 0.0 0.0   EBIT   2,254 907 0.0 0.0 -129 -590 0.0 0.0   Pre-tax profit (PTP)   2,408.4 688.3 0.0 0.0 7,000.7 6,248.3 0.0 0.0   Net earnings   2,400.9 746.1 0.0 0.0 7,021.8 6,182.2 0.0 0.0   Pre-tax profit without non-rec. items   2,408 688 0.0 0.0 7,001 6,248 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/12 2019 2019/12 2020 N/A 2021 N/A 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   23,514 22,760 0.0 0.0 40,299 41,481 31,358 31,358   Interest-bearing liabilities   158 416 0.0 0.0 694 256 0.0 0.0   Balance sheet total (assets)   23,700 23,194 0.0 0.0 42,953 43,227 31,358 31,358   Net Debt   -6,086 -5,574 0.0 0.0 -4,590 -2,899 -31,358 -31,358     See the entire balance sheet 1000.0 Volume  2018 2018/12 2019 2019/12 2020 N/A 2021 N/A 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   2,414 951 0 0 0 0 0 0   Net sales growth   -27.0% -60.6% -100.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   2,254 907 0.0 0.0 -129 -590 0.0 0.0   Gross profit growth   -30.9% -59.8% -100.0% 0.0% 0.0% -357.7% 0.0% 0.0%   Employees   0 0 0 0 1 1 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)   23,700 23,194 0 0 42,953 43,227 31,358 31,358   Balance sheet change%   6.8% -2.1% -100.0% 0.0% 0.0% 0.6% -27.5% 0.0%   Added value   2,254.3 906.5 0.0 0.0 -128.8 -589.5 0.0 0.0   Added value %   93.4% 95.3% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 1,919 -1,919 0 0 0 0 0   Net sales trend   -2.0 -3.0 -4.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   4.0 5.0 0.0 0.0 -1.0 -2.0 0.0 0.0   1000.0 Profitability  2018 2018/12 2019 2019/12 2020 N/A 2021 N/A 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A EBITDA %   93.4% 95.3% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   93.4% 95.3% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   100.0% 100.0% 0.0% 0.0% 100.0% 100.0% 0.0% 0.0%   Net Earnings %   99.5% 78.4% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   99.5% 78.4% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   99.8% 72.4% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   11.7% 5.6% 0.0% 0.0% 16.9% 14.9% 0.0% 0.0%   ROI %   11.7% 5.6% 0.0% 0.0% 17.8% 15.6% 0.0% 0.0%   ROE %   10.5% 3.2% 0.0% 0.0% 17.4% 15.1% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 2019/12 2020 N/A 2021 N/A 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   99.2% 98.1% 0.0% 0.0% 93.8% 96.0% 100.0% 100.0%   Relative indebtedness %   7.7% 45.6% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   -251.0% -584.2% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   -270.0% -614.9% 0.0% 0.0% 3,564.4% 491.8% 0.0% 0.0%   Gearing %   0.7% 1.8% 0.0% 0.0% 1.7% 0.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   253.5% 215.0% 0.0% 0.0% 80.0% 40.0% 0.0% 0.0%   1000.0 Liquidity  2018 2018/12 2019 2019/12 2020 N/A 2021 N/A 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   78.6 33.4 0.0 0.0 5.7 7.3 0.0 0.0   Current Ratio   78.6 33.4 0.0 0.0 5.7 7.3 0.0 0.0   Cash and cash equivalent   6,244.1 5,990.8 0.0 0.0 5,284.7 3,155.5 0.0 0.0   1000.0 Capital use efficiency  2018 2018/12 2019 2019/12 2020 N/A 2021 N/A 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 %   605.1% 1,520.8% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   12,676.5 10,955.5 0.0 0.0 12,032.1 10,531.8 0.0 0.0   Net working capital %   525.2% 1,151.7% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 2018/12 2019 2019/12 2020 N/A 2021 N/A 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 -129 -590 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 -129 -590 0 0   EBIT / employee   0 0 0 0 -129 -590 0 0   Net earnings / employee   0 0 0 0 7,022 6,182 0 0