Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Den Jyske Ambassade Kbh. 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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   6.4% 4.3% 4.4% 2.7% 8.1% 7.3% 11.6% 11.6%   Credit score (0-100)   38 47 46 60 29 33 21 21   Credit rating   BBB BBB BBB BBB BB 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)  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   3,346 1,174 3,004 2,058 309 738 0.0 0.0   EBITDA   1,654 250 1,788 1,083 -473 -328 0.0 0.0   EBIT   1,510 88.4 1,649 747 -1,019 -378 0.0 0.0   Pre-tax profit (PTP)   1,637.4 169.4 1,718.2 946.2 -937.4 -459.6 0.0 0.0   Net earnings   1,184.0 156.5 1,337.9 738.0 -731.2 -360.6 0.0 0.0   Pre-tax profit without non-rec. items   1,637 169 1,718 946 -937 -460 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   964 824 738 434 182 351 0.0 0.0   Shareholders equity total   1,648 1,405 2,743 3,481 2,749 2,389 2,309 2,309   Interest-bearing liabilities   267 0.0 66.1 349 1,672 800 0.0 0.0   Balance sheet total (assets)   3,667 1,898 4,734 4,258 5,117 3,963 2,309 2,309   Net Debt   -210 -216 -280 315 1,668 790 -2,309 -2,309     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   3,346 1,174 3,004 2,058 309 738 0.0 0.0   Gross profit growth   -14.4% -64.9% 155.8% -31.5% -85.0% 139.0% -100.0% 0.0%   Employees   5 3 3 2 1 2 0 0   Employee growth %   0.0% -40.0% 0.0% -33.3% -50.0% 100.0% -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)   3,667 1,898 4,734 4,258 5,117 3,963 2,309 2,309   Balance sheet change%   -0.8% -48.2% 149.3% -10.1% 20.2% -22.6% -41.7% 0.0%   Added value   1,654.1 249.7 1,788.1 1,082.9 -683.3 -327.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   51 -320 -244 -658 -894 119 -351 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 5.0 -1.0 -2.0 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 (%)   45.1% 7.5% 54.9% 36.3% -329.7% -51.2% 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 %   44.8% 7.3% 52.5% 21.4% -19.6% -8.3% 0.0% 0.0%   ROI %   78.1% 11.5% 78.2% 28.5% -22.2% -9.9% 0.0% 0.0%   ROE %   62.1% 10.3% 64.5% 23.7% -23.5% -14.0% 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 %   44.9% 74.0% 57.9% 81.8% 53.7% 60.3% 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, %   -12.7% -86.4% -15.6% 29.1% -352.4% -240.8% 0.0% 0.0%   Gearing %   16.2% 0.0% 2.4% 10.0% 60.8% 33.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   8.4% 25.9% 66.9% 8.3% 1.7% 6.7% 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   1.2 2.2 1.9 4.7 2.0 2.2 0.0 0.0   Current Ratio   1.2 2.3 2.0 4.8 2.0 2.2 0.0 0.0   Cash and cash equivalent   476.8 215.7 345.8 34.4 4.1 10.1 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   478.8 463.2 1,850.9 2,844.3 2,431.8 1,899.0 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  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   331 83 596 541 -683 -164 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   331 83 596 541 -473 -164 0 0   EBIT / employee   302 29 550 374 -1,019 -189 0 0   Net earnings / employee   237 52 446 369 -731 -180 0 0