Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

JXA RACING 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   2.5% 2.5% 2.5% 2.5% 2.5% 2.5% 2.5% 2.5%   Bankruptcy risk   6.7% 7.9% 8.0% 11.0% 12.0% 7.0% 14.7% 14.7%   Credit score (0-100)   37 32 31 21 19 33 14 14   Credit rating   BBB BB BB BB 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)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   427 49.5 -93.2 16.4 9.5 174 0.0 0.0   EBITDA   427 49.5 -93.2 16.4 9.5 174 0.0 0.0   EBIT   376 6.5 -125 -15.9 -11.7 94.2 0.0 0.0   Pre-tax profit (PTP)   372.9 4.6 -132.0 -16.9 -12.8 95.4 0.0 0.0   Net earnings   285.5 6.2 -103.6 -16.2 1.4 74.3 0.0 0.0   Pre-tax profit without non-rec. items   373 4.6 -132 -16.9 -12.8 95.4 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   92.4 49.4 61.2 28.9 278 298 0.0 0.0   Shareholders equity total   449 455 351 335 337 411 331 331   Interest-bearing liabilities   0.0 0.0 65.0 89.1 62.9 64.1 0.0 0.0   Balance sheet total (assets)   780 738 833 475 488 559 331 331   Net Debt   -535 -538 -419 -120 -24.1 -16.8 -331 -331     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   427 49.5 -93.2 16.4 9.5 174 0.0 0.0   Gross profit growth   0.0% -88.4% 0.0% 0.0% -42.1% 1,736.4% -100.0% 0.0%   Employees   1 1 1 1 1 1 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 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)   780 738 833 475 488 559 331 331   Balance sheet change%   156.9% -5.4% 12.8% -43.0% 2.7% 14.7% -40.8% 0.0%   Added value   426.7 49.5 -93.2 16.4 20.5 174.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -13 -86 -20 -64 228 -60 -298 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 -1.0 -2.0 -3.0 1.0 0.0 0.0   1000.0 Profitability  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 (%)   88.1% 13.2% 134.6% -96.8% -123.6% 54.1% 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% 0.9% -16.0% -2.4% -2.1% 18.7% 0.0% 0.0%   ROI %   121.7% 1.4% -28.8% -3.8% -2.4% 22.1% 0.0% 0.0%   ROE %   93.3% 1.4% -25.7% -4.7% 0.4% 19.9% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   57.5% 61.6% 42.2% 70.6% 69.0% 73.5% 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, %   -125.3% -1,085.1% 449.7% -735.2% -253.8% -9.6% 0.0% 0.0%   Gearing %   0.0% 0.0% 18.5% 26.6% 18.7% 15.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 20.1% 1.4% 3.7% 3.6% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   2.1 2.5 1.6 3.2 1.4 2.1 0.0 0.0   Current Ratio   2.1 2.5 1.6 3.2 1.4 2.1 0.0 0.0   Cash and cash equivalent   534.7 537.7 484.1 209.6 87.0 80.9 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   362.1 409.7 290.3 306.3 61.8 137.2 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   427 50 -93 16 21 174 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   427 50 -93 16 9 174 0 0   EBIT / employee   376 7 -125 -16 -12 94 0 0   Net earnings / employee   286 6 -104 -16 1 74 0 0