Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

JF MALERENTREPRISE 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 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 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% 6.4% 6.4%   Bankruptcy risk   17.1% 39.6% 22.3% 30.8% 26.5% 12.3% 17.1% 17.1%   Credit score (0-100)   10 1 4 1 2 18 10 10   Credit rating   BB C B C B BB BB BB   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 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   30.1 -26.6 13.3 -42.1 -16.5 -17.0 0.0 0.0   EBITDA   30.1 -26.6 13.3 -42.1 -16.5 -17.0 0.0 0.0   EBIT   30.1 -26.6 13.3 -42.1 -16.5 -33.6 0.0 0.0   Pre-tax profit (PTP)   29.3 -27.5 12.1 -51.2 -18.1 -38.8 0.0 0.0   Net earnings   29.3 -27.5 12.1 -51.2 -23.1 -38.8 0.0 0.0   Pre-tax profit without non-rec. items   29.3 -27.5 12.1 -51.2 -18.1 -38.8 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 128 0.0 0.0   Shareholders equity total   298 271 283 232 209 170 45.0 45.0   Interest-bearing liabilities   0.0 5.3 24.0 6.4 10.6 3.8 0.0 0.0   Balance sheet total (assets)   307 286 317 250 249 196 45.0 45.0   Net Debt   -304 -281 -293 -222 -172 -53.8 -45.0 -45.0     See the entire balance sheet 1000.0 Volume  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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   30.1 -26.6 13.3 -42.1 -16.5 -17.0 0.0 0.0   Gross profit growth   -48.9% 0.0% 0.0% 0.0% 60.9% -3.0% 0.0% 0.0%   Employees   1 1 1 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% -100.0% 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)   307 286 317 250 249 196 45 45   Balance sheet change%   7.0% -6.9% 10.8% -21.1% -0.5% -21.4% -77.0% 0.0%   Added value   30.1 -26.6 13.3 -42.1 -16.5 -17.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 0 0 112 -128 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 -1.0 1.0 -1.0 -2.0 -3.0 0.0 0.0   1000.0 Profitability  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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 (%)   100.0% 100.0% 100.0% 100.0% 100.0% 198.0% 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 %   10.2% -9.0% 4.4% -14.9% -6.6% -15.1% 0.0% 0.0%   ROI %   10.7% -9.3% 4.6% -15.5% -7.2% -17.1% 0.0% 0.0%   ROE %   10.3% -9.7% 4.4% -19.9% -10.5% -20.5% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   97.1% 94.7% 89.2% 92.6% 83.9% 86.9% 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, %   -1,012.0% 1,054.3% -2,201.5% 525.8% 1,044.7% 317.5% 0.0% 0.0%   Gearing %   0.0% 1.9% 8.5% 2.8% 5.1% 2.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 33.0% 8.3% 59.4% 19.1% 72.5% 0.0% 0.0%   1000.0 Liquidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   35.0 18.9 9.3 13.6 6.2 2.6 0.0 0.0   Current Ratio   35.0 18.9 9.3 13.6 6.2 2.6 0.0 0.0   Cash and cash equivalent   304.1 286.1 317.1 228.0 182.7 57.6 0.0 0.0   1000.0 Capital use efficiency  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 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 %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   298.4 270.9 283.0 231.8 208.8 41.6 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  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 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   30 -27 13 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   30 -27 13 0 0 0 0 0   EBIT / employee   30 -27 13 0 0 0 0 0   Net earnings / employee   29 -28 12 0 0 0 0 0