Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Julian Holding I A/S 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% 0.6% 0.6%   Bankruptcy risk   3.0% 1.5% 1.7% 1.9% 0.8% 0.7% 7.7% 7.7%   Credit score (0-100)   59 78 73 69 91 95 32 32   Credit rating   BBB A A A AA AA BB BB   Credit limit (kDKK)   0.0 115.5 26.7 9.3 2,280.6 2,805.9 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   -46.8 -121 -57.6 -45.1 -50.7 -56.1 0.0 0.0   EBITDA   -46.8 -121 -57.6 -45.1 -50.7 -56.1 0.0 0.0   EBIT   -46.8 -121 -57.6 -45.1 -50.7 -56.1 0.0 0.0   Pre-tax profit (PTP)   -3,439.6 11,890.5 286.9 -584.8 1,509.8 971.2 0.0 0.0   Net earnings   -3,449.9 11,888.9 82.6 -864.3 1,130.1 701.8 0.0 0.0   Pre-tax profit without non-rec. items   -3,440 12,091 287 -585 1,510 971 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 0.0 0.0 0.0   Shareholders equity total   16,305 28,194 28,276 27,412 28,542 29,244 28,744 28,744   Interest-bearing liabilities   22,574 12,816 10,622 10,512 7,145 59.9 0.0 0.0   Balance sheet total (assets)   38,909 41,260 39,351 38,231 36,095 29,621 28,744 28,744   Net Debt   22,504 12,505 10,421 10,264 7,134 -1,232 -28,744 -28,744     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   -46.8 -121 -57.6 -45.1 -50.7 -56.1 0.0 0.0   Gross profit growth   17.9% -158.0% 52.2% 21.7% -12.3% -10.7% 0.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 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)   38,909 41,260 39,351 38,231 36,095 29,621 28,744 28,744   Balance sheet change%   2.8% 6.0% -4.6% -2.8% -5.6% -17.9% -3.0% 0.0%   Added value   -46.8 -120.7 -57.6 -45.1 -50.7 -56.1 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 0 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -3.0 -4.0 -5.0 -5.0 -5.0 -5.0 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% 100.0% 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 %   -6.2% 31.1% 2.1% -0.4% 5.2% 3.0% 0.0% 0.0%   ROI %   -6.2% 31.7% 2.1% -0.4% 5.2% 3.0% 0.0% 0.0%   ROE %   -19.1% 53.4% 0.3% -3.1% 4.0% 2.4% 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 %   41.9% 68.3% 71.9% 71.7% 79.1% 98.7% 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, %   -48,115.2% -10,362.0% -18,079.0% -22,741.9% -14,079.3% 2,196.3% 0.0% 0.0%   Gearing %   138.5% 45.5% 37.6% 38.3% 25.0% 0.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   5.7% 3.2% 4.8% 4.0% 4.6% 0.2% 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   0.8 1.8 1.6 1.7 2.6 8.0 0.0 0.0   Current Ratio   0.8 1.8 1.6 1.7 2.6 8.0 0.0 0.0   Cash and cash equivalent   69.7 311.8 201.0 247.9 11.4 1,292.2 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   -5,045.3 10,221.0 6,259.2 7,788.7 11,845.7 2,625.1 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   0 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0