Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Jamden Metropolitan Food 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 2019/2 2019 2020/2 2020 2021/2 2021 2022/2 2022 2023/2 2023 2024/2 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 0.9% 0.9%   Bankruptcy risk   0.4% 0.5% 0.4% 0.4% 0.4% 0.4% 7.6% 7.6%   Credit score (0-100)   100 99 100 99 99 99 32 32   Credit rating   AAA AAA AAA AAA AAA AAA BB BB   Credit limit (kDKK)   8,725.6 8,979.7 10,126.2 10,950.0 13,086.0 14,156.3 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/2 2019 2020/2 2020 2021/2 2021 2022/2 2022 2023/2 2023 2024/2 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   10,588 9,409 10,780 11,949 16,181 21,653 0.0 0.0   EBITDA   10,588 9,409 10,780 11,949 16,181 21,653 0.0 0.0   EBIT   15,124 10,502 11,386 12,923 17,992 22,840 0.0 0.0   Pre-tax profit (PTP)   11,816.2 8,531.5 9,831.3 11,285.5 15,712.7 18,830.4 0.0 0.0   Net earnings   9,273.4 6,650.1 7,668.4 8,801.4 12,292.5 14,687.7 0.0 0.0   Pre-tax profit without non-rec. items   11,816 8,532 9,831 11,286 15,713 18,830 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/2 2019 2020/2 2020 2021/2 2021 2022/2 2022 2023/2 2023 2024/2 2024e N/A 2025e N/A Tangible assets total   157,379 184,710 207,550 208,529 360,895 428,807 0.0 0.0   Shareholders equity total   77,258 83,908 91,577 100,378 112,670 127,358 124,178 124,178   Interest-bearing liabilities   74,847 91,155 107,430 98,306 240,548 272,041 0.0 0.0   Balance sheet total (assets)   161,141 186,248 214,417 212,655 378,408 431,107 124,178 124,178   Net Debt   71,297 90,300 101,193 94,782 224,665 270,087 -124,178 -124,178     See the entire balance sheet 1000.0 Volume  2018 2019/2 2019 2020/2 2020 2021/2 2021 2022/2 2022 2023/2 2023 2024/2 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   10,588 9,409 10,780 11,949 16,181 21,653 0.0 0.0   Gross profit growth   35.7% -11.1% 14.6% 10.8% 35.4% 33.8% -100.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   161,141 186,248 214,417 212,655 378,408 431,107 124,178 124,178   Balance sheet change%   5.3% 15.6% 15.1% -0.8% 77.9% 13.9% -71.2% 0.0%   Added value   15,124.0 10,502.3 11,386.3 12,922.8 17,992.2 22,840.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   4,536 27,331 22,840 980 152,366 67,912 -428,807 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 2019/2 2019 2020/2 2020 2021/2 2021 2022/2 2022 2023/2 2023 2024/2 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 (%)   142.8% 111.6% 105.6% 108.2% 111.2% 105.5% 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 %   9.6% 6.0% 5.7% 6.1% 6.1% 5.6% 0.0% 0.0%   ROI %   9.7% 6.1% 5.8% 6.1% 6.2% 5.7% 0.0% 0.0%   ROE %   14.7% 8.3% 8.7% 9.2% 11.5% 12.2% 0.0% 0.0%   1000.0 Solidity  2018 2019/2 2019 2020/2 2020 2021/2 2021 2022/2 2022 2023/2 2023 2024/2 2024e N/A 2025e N/A Equity ratio %   47.9% 45.1% 42.7% 47.2% 29.8% 29.5% 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, %   673.4% 959.7% 938.7% 793.2% 1,388.5% 1,247.3% 0.0% 0.0%   Gearing %   96.9% 108.6% 117.3% 97.9% 213.5% 213.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.8% 2.4% 1.6% 1.6% 1.3% 1.6% 0.0% 0.0%   1000.0 Liquidity  2018 2019/2 2019 2020/2 2020 2021/2 2021 2022/2 2022 2023/2 2023 2024/2 2024e N/A 2025e N/A Quick Ratio   0.6 0.1 0.2 0.2 1.2 0.1 0.0 0.0   Current Ratio   0.6 0.1 0.2 0.2 1.2 0.1 0.0 0.0   Cash and cash equivalent   3,549.1 855.0 6,237.5 3,523.8 15,882.8 1,953.2 0.0 0.0   1000.0 Capital use efficiency  2018 2019/2 2019 2020/2 2020 2021/2 2021 2022/2 2022 2023/2 2023 2024/2 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   -2,486.5 -24,740.8 -26,682.2 -12,776.8 3,132.9 -15,312.4 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 2019/2 2019 2020/2 2020 2021/2 2021 2022/2 2022 2023/2 2023 2024/2 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0