Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

TØMRER JOHNNY JOCHUMSEN 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  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   5.0% 5.0% 5.0% 5.0% 5.0% 5.0% 5.0% 5.0%   Bankruptcy risk   4.8% 4.2% 7.4% 10.9% 13.2% 5.8% 17.9% 17.9%   Credit score (0-100)   47 50 33 21 16 39 8 8   Credit rating   BBB BBB BB BB BB BBB 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   459 356 154 382 164 386 0.0 0.0   EBITDA   -5.4 -95.9 -321 -329 -244 83.9 0.0 0.0   EBIT   -8.0 -127 -346 -352 -266 61.5 0.0 0.0   Pre-tax profit (PTP)   -5.9 -138.1 -359.3 -375.4 -303.2 11.8 0.0 0.0   Net earnings   -5.8 -107.3 -281.1 -301.8 -236.5 8.6 0.0 0.0   Pre-tax profit without non-rec. items   -5.9 -138 -359 -375 -303 11.8 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   40.4 149 124 102 79.5 57.2 0.0 0.0   Shareholders equity total   241 134 -147 -449 -685 -677 -802 -802   Interest-bearing liabilities   242 238 539 517 579 1,054 802 802   Balance sheet total (assets)   629 482 538 595 523 851 0.0 0.0   Net Debt   242 238 539 517 579 1,054 802 802     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e 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   459 356 154 382 164 386 0.0 0.0   Gross profit growth   -40.2% -22.4% -56.9% 149.0% -57.1% 135.4% -100.0% 0.0%   Employees   0 0 0 2 1 1 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% -50.0% 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)   629 482 538 595 523 851 0 0   Balance sheet change%   -6.0% -23.5% 11.7% 10.6% -12.2% 62.7% -100.0% 0.0%   Added value   -5.4 -95.9 -321.0 -329.2 -243.7 83.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -5 78 -50 -45 -45 -45 -57 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -1.0 -2.0 -3.0 -4.0 -5.0 1.0 0.0 0.0   1000.0 Profitability  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e 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 (%)   -1.8% -35.7% -225.3% -92.0% -162.4% 15.9% 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 %   0.2% -22.9% -59.3% -40.7% -23.6% 4.5% 0.0% 0.0%   ROI %   0.4% -28.8% -74.7% -66.1% -48.6% 7.5% 0.0% 0.0%   ROE %   -2.4% -57.2% -83.6% -53.3% -42.3% 1.3% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   38.3% 27.8% -21.5% -43.0% -56.7% -44.3% -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, %   -4,446.6% -247.8% -167.9% -157.1% -237.3% 1,257.1% 0.0% 0.0%   Gearing %   100.3% 177.4% -366.4% -115.2% -84.4% -155.7% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   6.2% 4.6% 3.4% 4.5% 6.7% 6.1% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   1.6 0.8 0.5 0.4 0.3 0.4 0.0 0.0   Current Ratio   1.6 1.0 0.6 0.5 0.4 0.5 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   219.6 -7.4 -263.5 -550.7 -764.9 -734.0 -400.9 -400.9   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 -165 -244 84 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 -165 -244 84 0 0   EBIT / employee   0 0 0 -176 -266 62 0 0   Net earnings / employee   0 0 0 -151 -236 9 0 0