Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

C. JUNGET 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   3.6% 3.6% 3.6% 3.6% 3.6% 3.6% 3.6% 3.6%   Bankruptcy risk   7.1% 12.9% 4.0% 3.2% 4.5% 5.0% 14.0% 13.6%   Credit score (0-100)   35 19 49 54 46 42 16 17   Credit rating   BBB BB BBB BBB BBB BBB 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 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   54.9 -5.0 431 673 612 474 0.0 0.0   EBITDA   -66.1 -5.0 141 174 15.4 -49.1 0.0 0.0   EBIT   -91.6 -5.0 124 151 -14.4 -78.9 0.0 0.0   Pre-tax profit (PTP)   -102.2 -5.5 108.4 138.7 -33.7 -101.1 0.0 0.0   Net earnings   -79.7 -4.5 84.4 107.8 -26.6 -79.2 0.0 0.0   Pre-tax profit without non-rec. items   -102 -5.5 108 139 -33.7 -101 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   0.0 0.0 35.0 62.7 47.3 31.9 0.0 0.0   Shareholders equity total   51.4 46.9 131 239 213 133 8.3 8.3   Interest-bearing liabilities   6.8 0.0 380 384 451 641 38.1 38.1   Balance sheet total (assets)   77.9 53.4 639 779 827 877 46.4 46.4   Net Debt   -10.1 -2.9 286 293 332 538 38.1 38.1     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   54.9 -5.0 431 673 612 474 0.0 0.0   Gross profit growth   312.3% 0.0% 0.0% 56.2% -9.0% -22.6% -100.0% 0.0%   Employees   0 1 2 2 2 2 0 0   Employee growth %   -100.0% 0.0% 100.0% 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)   78 53 639 779 827 877 46 46   Balance sheet change%   -71.5% -31.4% 1,097.6% 21.8% 6.1% 6.1% -94.7% 0.0%   Added value   -66.1 -5.0 141.0 173.7 8.2 -49.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -162 0 107 -9 -59 -59 -32 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 1.0 2.0 -1.0 -2.0 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 (%)   -166.8% 100.0% 28.8% 22.5% -2.3% -16.6% 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 %   -49.5% -7.6% 35.8% 21.3% -1.8% -9.3% 0.0% 0.0%   ROI %   -58.9% -9.5% 44.4% 26.5% -2.2% -10.9% 0.0% 0.0%   ROE %   -49.1% -9.1% 94.7% 58.2% -11.8% -45.8% 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 %   66.0% 87.8% 20.5% 30.7% 25.7% 15.2% 17.9% 17.9%   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, %   15.3% 58.1% 203.1% 168.8% 2,161.8% -1,095.6% 0.0% 0.0%   Gearing %   13.3% 0.0% 289.3% 160.6% 212.0% 481.2% 460.0% 460.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   8.2% 15.6% 8.2% 3.2% 4.6% 4.1% 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   1.5 8.2 0.2 0.2 0.2 0.2 0.0 0.0   Current Ratio   1.5 8.2 1.0 1.1 1.1 1.0 0.0 0.0   Cash and cash equivalent   17.0 2.9 93.5 90.9 118.7 103.0 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   12.7 46.9 -17.6 80.2 82.6 32.5 -19.1 -19.1   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 -5 70 87 4 -25 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 -5 70 87 8 -25 0 0   EBIT / employee   0 -5 62 76 -7 -39 0 0   Net earnings / employee   0 -4 42 54 -13 -40 0 0