Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

JOKERTECH 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% 1.8% 1.8%   Bankruptcy risk   16.9% 23.0% 12.9% 14.9% 6.8% 4.4% 16.3% 16.3%   Credit score (0-100)   11 4 18 13 35 46 11 11   Credit rating   BB B BB BB 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 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   2,692 2,167 1,917 1,427 1,569 1,738 0.0 0.0   EBITDA   322 -269 354 215 337 411 0.0 0.0   EBIT   76.3 -469 201 101 225 289 0.0 0.0   Pre-tax profit (PTP)   2.0 -539.1 131.4 36.9 165.2 236.2 0.0 0.0   Net earnings   1.6 -539.1 131.4 36.9 165.2 229.2 0.0 0.0   Pre-tax profit without non-rec. items   2.0 -539 131 36.9 165 236 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   972 825 672 595 483 537 0.0 0.0   Shareholders equity total   103 -436 -305 -268 -103 126 46.5 46.5   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   2,902 2,067 1,738 1,686 1,797 1,921 46.5 46.5   Net Debt   -364 -420 -415 -460 -610 -632 -46.5 -46.5     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   2,692 2,167 1,917 1,427 1,569 1,738 0.0 0.0   Gross profit growth   25.8% -19.5% -11.5% -25.6% 10.0% 10.8% -100.0% 0.0%   Employees   6 7 5 3 3 3 0 0   Employee growth %   20.0% 16.7% -28.6% -40.0% 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)   2,902 2,067 1,738 1,686 1,797 1,921 46 46   Balance sheet change%   -12.5% -28.8% -15.9% -3.0% 6.5% 6.9% -97.6% 0.0%   Added value   322.0 -269.1 354.4 215.4 339.3 411.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -491 -346 -306 -192 -224 -67 -537 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 2.0 3.0 4.0 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 (%)   2.8% -21.6% 10.5% 7.1% 14.3% 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 %   2.5% -17.3% 8.9% 5.0% 11.7% 15.1% 0.0% 0.0%   ROI %   74.7% -823.1% 3,662.2% 0.0% 0.0% 457.6% 0.0% 0.0%   ROE %   1.5% -49.7% 6.9% 2.2% 9.5% 23.8% 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 %   3.5% -17.4% -14.9% -13.7% -5.4% 6.6% 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, %   -113.1% 156.2% -117.1% -213.4% -181.3% -153.5% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 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   0.6 0.3 0.3 0.3 1.9 2.1 0.0 0.0   Current Ratio   0.7 0.5 0.5 0.6 3.1 3.3 0.0 0.0   Cash and cash equivalent   364.2 420.4 415.0 459.7 610.2 631.7 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   -868.9 -1,250.5 -977.0 -862.5 891.4 962.5 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 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   54 -38 71 72 113 137 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   54 -38 71 72 112 137 0 0   EBIT / employee   13 -67 40 34 75 96 0 0   Net earnings / employee   0 -77 26 12 55 76 0 0