Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

JNJ EJENDOMME HOBRO 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   1.1% 1.1% 1.1% 1.1% 1.1% 1.1% 1.1% 1.1%   Bankruptcy risk   0.7% 0.8% 0.8% 0.9% 1.0% 0.8% 8.1% 8.1%   Credit score (0-100)   96 93 91 89 85 92 30 30   Credit rating   AA AA AA A A AA BB BB   Credit limit (kDKK)   1,560.3 1,554.9 700.1 695.8 326.2 675.7 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   925 865 856 1,257 652 805 0.0 0.0   EBITDA   925 865 856 1,257 652 805 0.0 0.0   EBIT   925 1,135 856 587 262 825 0.0 0.0   Pre-tax profit (PTP)   6,012.7 1,418.7 757.1 414.0 27.3 513.3 0.0 0.0   Net earnings   5,962.2 1,117.0 590.4 322.9 21.1 400.2 0.0 0.0   Pre-tax profit without non-rec. items   6,013 1,419 757 414 27.3 513 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   20,210 20,480 20,480 18,900 18,510 18,530 0.0 0.0   Shareholders equity total   16,038 17,155 7,745 7,568 6,589 6,990 6,865 6,865   Interest-bearing liabilities   12,526 11,660 11,434 11,279 10,615 10,378 0.0 0.0   Balance sheet total (assets)   30,499 30,881 21,146 20,615 18,703 18,869 6,865 6,865   Net Debt   12,363 11,357 10,770 9,566 10,424 10,041 -6,865 -6,865     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   925 865 856 1,257 652 805 0.0 0.0   Gross profit growth   -2.8% -6.4% -1.0% 46.8% -48.1% 23.5% -100.0% 0.0%   Employees   1 1 1 1 1 1 0 0   Employee growth %   0.0% 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)   30,499 30,881 21,146 20,615 18,703 18,869 6,865 6,865   Balance sheet change%   24.6% 1.3% -31.5% -2.5% -9.3% 0.9% -63.6% 0.0%   Added value   924.5 1,135.1 856.3 586.8 262.2 825.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 270 0 -1,580 -390 20 -18,530 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 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 (%)   100.0% 131.2% 100.0% 46.7% 40.2% 102.5% 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 %   22.6% 5.2% 3.6% 2.8% 1.3% 4.4% 0.0% 0.0%   ROI %   23.1% 5.3% 3.7% 2.9% 1.4% 4.5% 0.0% 0.0%   ROE %   45.7% 6.7% 4.7% 4.2% 0.3% 5.9% 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 %   52.6% 55.6% 36.6% 36.7% 35.2% 37.0% 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, %   1,337.2% 1,312.8% 1,257.7% 761.1% 1,598.3% 1,246.7% 0.0% 0.0%   Gearing %   78.1% 68.0% 147.6% 149.0% 161.1% 148.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.6% 1.4% 1.5% 1.5% 2.1% 3.0% 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   0.2 20.2 1.0 1.4 0.2 0.4 0.0 0.0   Current Ratio   0.2 20.2 1.0 1.4 0.2 0.4 0.0 0.0   Cash and cash equivalent   163.7 303.2 663.9 1,712.7 190.4 336.7 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   -856.2 9,885.4 -4.0 448.3 -675.0 -612.5 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 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   925 1,135 856 587 262 825 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   925 865 856 1,257 652 805 0 0   EBIT / employee   925 1,135 856 587 262 825 0 0   Net earnings / employee   5,962 1,117 590 323 21 400 0 0