JOBCONSULTING ApS

 

Quicksearch
from your own companies




Analyst: XBRLDenmark
 
Loading...

Loading...

Loading...

Loading...

 
Loading...

Bankruptcy Risk 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Bankruptcy risk for industry  1.5% 1.5% 1.5% 1.5% 1.5%  
Bankruptcy risk  8.1% 6.3% 10.0% 5.9% 9.0%  
Credit score (0-100)  31 37 23 39 26  
Credit rating  BB BBB BB BBB BB  
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) 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12

Net sales  0 0 0 0 0  
Gross profit  67.6 -0.6 17.6 -3.2 -397  
EBITDA  37.6 -0.6 17.6 -3.2 -457  
EBIT  37.6 -0.6 17.6 -3.2 -457  
Pre-tax profit (PTP)  -0.9 -52.2 -35.8 -77.9 -529.1  
Net earnings  -0.9 -142.4 -35.8 -14.8 -330.7  
Pre-tax profit without non-rec. items  -0.9 -52.2 -35.8 -77.9 -529  

 
See the entire income statement

Balance sheet (kDKK) 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12

Tangible assets total  0.0 0.0 0.0 0.0 0.0  
Shareholders equity total  65.0 -77.3 -113 -128 -459  
Interest-bearing liabilities  2,421 2,458 2,494 2,534 3,044  
Balance sheet total (assets)  2,505 2,395 2,397 2,425 2,609  

Net Debt  6.3 63.0 96.7 172 634  
 
See the entire balance sheet

Volume 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12

Net sales  0 0 0 0 0  
Net sales growth  0.0% 0.0% 0.0% 0.0% 0.0%  
Gross profit  67.6 -0.6 17.6 -3.2 -397  
Gross profit growth  0.0% 0.0% 0.0% 0.0% -12,438.9%  
Employees  0 0 0 0 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)  2,505 2,395 2,397 2,425 2,609  
Balance sheet change%  1.7% -4.4% 0.1% 1.2% 7.6%  
Added value  37.6 -0.6 17.6 -3.2 -457.1  
Added value %  0.0% 0.0% 0.0% 0.0% 0.0%  
Investments  -120 0 0 0 0  

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

Profitability 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
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 (%)  55.6% 100.0% 100.0% 100.0% 115.1%  
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 %  1.5% -0.0% 0.7% -0.1% -16.3%  
ROI %  1.5% -0.0% 0.7% -0.1% -16.4%  
ROE %  -1.3% -11.6% -1.5% -0.6% -13.1%  

Solidity 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Equity ratio %  2.6% -3.1% -4.5% -5.0% -14.9%  
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, %  16.8% -10,035.2% 550.1% -5,439.4% -138.6%  
Gearing %  3,723.2% -3,177.7% -2,204.9% -1,981.8% -663.9%  
Net interest  0 0 0 0 0  
Financing costs %  1.6% 2.1% 2.2% 3.0% 2.6%  

Liquidity 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Quick Ratio  1.0 1.0 1.0 0.9 0.9  
Current Ratio  1.0 1.0 1.0 0.9 0.9  
Cash and cash equivalent  2,415.1 2,394.7 2,397.2 2,361.8 2,410.8  

Capital use efficiency 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
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  65.0 -77.3 -113.1 -127.9 -458.6  
Net working capital %  0.0% 0.0% 0.0% 0.0% 0.0%  

Employee efficiency 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Net sales / employee  0 0 0 0 0  
Added value / employee  0 0 0 0 -457  
Employee expenses / employee  0 0 0 0 0  
EBITDA / employee  0 0 0 0 -457  
EBIT / employee  0 0 0 0 -457  
Net earnings / employee  0 0 0 0 -331