Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Justworks 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% 3.1% 3.1%   Bankruptcy risk   19.6% 6.8% 14.5% 4.8% 12.4% 7.6% 18.0% 18.0%   Credit score (0-100)   7 36 15 43 18 31 8 8   Credit rating   B BBB BB BBB BB BB 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 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   483 731 427 651 55.7 64.1 0.0 0.0   EBITDA   -124 481 -183 84.6 -819 -170 0.0 0.0   EBIT   -128 481 -183 84.6 -819 -170 0.0 0.0   Pre-tax profit (PTP)   -124.6 458.7 -182.4 76.5 -853.8 -222.6 0.0 0.0   Net earnings   -99.8 351.6 -142.8 60.1 -855.1 -222.6 0.0 0.0   Pre-tax profit without non-rec. items   -125 459 -182 76.5 -854 -223 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   -134 218 -16.8 43.3 -812 -1,034 -1,159 -1,159   Interest-bearing liabilities   10.0 0.0 29.2 526 1,238 1,460 1,159 1,159   Balance sheet total (assets)   368 451 285 859 489 466 0.0 0.0   Net Debt   -173 -276 -116 460 1,189 1,412 1,159 1,159     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   483 731 427 651 55.7 64.1 0.0 0.0   Gross profit growth   -57.4% 51.3% -41.6% 52.6% -91.5% 15.2% -100.0% 0.0%   Employees   1 1 1 1 1 1 0 0   Employee growth %   -75.0% 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)   368 451 285 859 489 466 0 0   Balance sheet change%   -2.5% 22.4% -36.7% 201.1% -43.1% -4.8% -100.0% 0.0%   Added value   -123.7 480.9 -183.0 84.6 -818.7 -170.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -8 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   -1.0 1.0 -1.0 1.0 -1.0 -2.0 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 (%)   -26.5% 65.8% -42.9% 13.0% -1,470.8% -265.5% 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 %   -26.1% 101.6% -47.9% 15.0% -75.7% -12.1% 0.0% 0.0%   ROI %   -2,393.5% 424.7% -146.0% 29.1% -90.5% -12.6% 0.0% 0.0%   ROE %   -26.8% 120.0% -56.7% 36.5% -321.3% -46.6% 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 %   -26.6% 48.4% -5.6% 5.0% -62.4% -69.0% -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, %   140.1% -57.4% 63.6% 543.9% -145.3% -828.7% 0.0% 0.0%   Gearing %   -7.5% 0.0% -174.0% 1,215.9% -152.5% -141.1% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   103.8% 508.4% 13.8% 3.8% 4.1% 3.9% 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   0.7 1.9 0.9 0.6 0.1 0.1 0.0 0.0   Current Ratio   0.7 1.9 0.9 0.6 0.1 0.1 0.0 0.0   Cash and cash equivalent   183.4 275.8 145.6 65.9 48.6 48.0 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   -153.6 198.0 -36.8 -339.1 -1,174.6 -1,397.6 -579.7 -579.7   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   -124 481 -183 85 -819 -170 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -124 481 -183 85 -819 -170 0 0   EBIT / employee   -128 481 -183 85 -819 -170 0 0   Net earnings / employee   -100 352 -143 60 -855 -223 0 0