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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   1.8% 1.8% 1.8% 1.8% 1.8% 1.8% 1.8% 1.8%   Bankruptcy risk   24.9% 19.6% 18.8% 10.8% 7.1% 19.1% 17.3% 17.2%   Credit score (0-100)   4 6 6 22 33 7 9 10   Credit rating   B B B BB BBB B 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)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   2,167 1,917 1,427 1,569 1,738 1,279 0.0 0.0   EBITDA   -269 354 215 337 411 -156 0.0 0.0   EBIT   -469 201 101 225 289 -302 0.0 0.0   Pre-tax profit (PTP)   -539.1 131.4 36.9 165.2 236.2 -354.9 0.0 0.0   Net earnings   -539.1 131.4 36.9 165.2 229.2 -354.9 0.0 0.0   Pre-tax profit without non-rec. items   -539 131 36.9 165 236 -355 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   825 672 595 483 537 701 0.0 0.0   Shareholders equity total   -436 -305 -268 -103 126 -228 -308 -308   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 308 308   Balance sheet total (assets)   2,067 1,738 1,686 1,797 1,921 1,745 0.0 0.0   Net Debt   -420 -415 -460 -610 -632 -297 308 308     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   2,167 1,917 1,427 1,569 1,738 1,279 0.0 0.0   Gross profit growth   -19.5% -11.5% -25.6% 10.0% 10.8% -26.5% -100.0% 0.0%   Employees   7 5 3 3 3 4 0 0   Employee growth %   16.7% -28.6% -40.0% 0.0% 0.0% 33.3% -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)   2,067 1,738 1,686 1,797 1,921 1,745 0 0   Balance sheet change%   -28.8% -15.9% -3.0% 6.5% 6.9% -9.2% -100.0% 0.0%   Added value   -269.1 354.4 215.4 336.5 401.1 -155.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -346 -306 -192 -224 -67 18 -701 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 2.0 3.0 4.0 -1.0 0.0 0.0   1000.0 Profitability  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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 (%)   -21.6% 10.5% 7.1% 14.3% 16.6% -23.6% 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 %   -17.3% 8.9% 5.0% 11.7% 15.1% -15.5% 0.0% 0.0%   ROI %   -823.1% 3,662.2% 0.0% 0.0% 457.6% -477.4% 0.0% 0.0%   ROE %   -49.7% 6.9% 2.2% 9.5% 23.8% -37.9% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   -17.4% -14.9% -13.7% -5.4% 6.6% -11.6% -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, %   156.2% -117.1% -213.4% -181.3% -153.5% 190.3% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% -100.0% -100.0%   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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   0.3 0.3 0.3 1.9 2.1 2.0 0.0 0.0   Current Ratio   0.5 0.5 0.6 3.1 3.3 5.2 0.0 0.0   Cash and cash equivalent   420.4 415.0 459.7 610.2 631.7 296.6 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   -1,250.5 -977.0 -862.5 891.4 962.5 843.1 -154.2 -154.2   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   -38 71 72 112 134 -39 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -38 71 72 112 137 -39 0 0   EBIT / employee   -67 40 34 75 96 -75 0 0   Net earnings / employee   -77 26 12 55 76 -89 0 0