Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

JNO 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% 5.4% 3.7% 3.6% 3.1% 2.9% 11.9% 11.6%   Credit score (0-100)   38 42 50 52 56 59 20 21   Credit rating   BBB BBB 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)  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   1,011 306 409 389 655 328 0.0 0.0   EBITDA   909 121 249 329 540 160 0.0 0.0   EBIT   815 49.7 249 329 540 160 0.0 0.0   Pre-tax profit (PTP)   777.2 179.3 309.4 439.6 956.7 547.9 0.0 0.0   Net earnings   605.8 134.3 239.2 338.7 730.2 417.9 0.0 0.0   Pre-tax profit without non-rec. items   777 179 309 440 957 548 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   70.9 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   1,186 1,212 1,226 1,450 2,066 2,364 2,144 2,144   Interest-bearing liabilities   0.0 0.0 28.1 29.8 31.6 32.4 0.0 0.0   Balance sheet total (assets)   1,383 1,422 1,341 1,622 2,336 2,494 2,144 2,144   Net Debt   -221 -222 -0.1 -122 -88.8 -91.0 -2,144 -2,144     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   1,011 306 409 389 655 328 0.0 0.0   Gross profit growth   106.6% -69.8% 33.7% -4.7% 68.2% -50.0% -100.0% 0.0%   Employees   2 2 0 0 0 1 0 0   Employee growth %   0.0% 0.0% -100.0% 0.0% 0.0% 0.0% -100.0% 0.0%   Employee expenses   0.0 0.0 -160.0 -60.0 -262.6 -327.3 0.0 0.0   Balance sheet total (assets)   1,383 1,422 1,341 1,622 2,336 2,494 2,144 2,144   Balance sheet change%   40.4% 2.8% -5.7% 21.0% 44.0% 6.7% -14.0% 0.0%   Added value   909.3 120.7 408.8 389.5 802.8 487.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -189 -142 0 0 0 0 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 3.0 4.0 5.0 5.0 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 (%)   80.6% 16.3% 60.9% 84.6% 82.4% 48.9% 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 %   69.4% 12.9% 22.5% 30.0% 48.6% 23.3% 0.0% 0.0%   ROI %   86.6% 15.0% 25.2% 32.5% 53.8% 25.1% 0.0% 0.0%   ROE %   63.9% 11.2% 19.6% 25.3% 41.5% 18.9% 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 %   85.8% 85.3% 91.4% 89.4% 88.4% 94.8% 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, %   -24.3% -184.3% -0.0% -37.1% -16.4% -56.7% 0.0% 0.0%   Gearing %   0.0% 0.0% 2.3% 2.1% 1.5% 1.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 6.3% 16.9% 17.5% 47.5% 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   2.7 1.7 1.7 1.8 1.1 1.8 0.0 0.0   Current Ratio   2.7 1.7 1.7 1.8 1.1 1.8 0.0 0.0   Cash and cash equivalent   221.1 222.4 28.2 152.1 120.4 123.4 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   328.5 145.3 78.8 146.0 30.1 105.4 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  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   455 60 0 0 0 488 0 0   Employee expenses / employee   0 0 0 0 0 -327 0 0   EBITDA / employee   455 60 0 0 0 160 0 0   EBIT / employee   407 25 0 0 0 160 0 0   Net earnings / employee   303 67 0 0 0 418 0 0