Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

JOST 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  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   8.0% 7.1% 7.4% 7.8% 7.3% 12.6% 20.2% 20.2%   Credit score (0-100)   33 36 34 33 33 17 5 5   Credit rating   BB BBB BB BB BBB BB B B   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)  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   161 236 197 59.9 42.1 -48.6 0.0 0.0   EBITDA   60.7 52.7 4.7 4.4 41.8 -48.6 0.0 0.0   EBIT   56.2 48.2 0.2 1.0 41.8 -48.6 0.0 0.0   Pre-tax profit (PTP)   45.8 38.9 -7.8 -7.7 36.8 -49.2 0.0 0.0   Net earnings   35.3 30.4 -6.1 -6.0 28.6 -49.2 0.0 0.0   Pre-tax profit without non-rec. items   45.8 38.9 -7.8 -7.7 36.8 -49.2 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Tangible assets total   12.4 7.9 3.4 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   45.2 75.6 69.5 63.5 92.1 42.9 -37.1 -37.1   Interest-bearing liabilities   191 174 122 114 11.8 0.0 37.1 37.1   Balance sheet total (assets)   399 414 340 271 174 55.0 0.0 0.0   Net Debt   191 174 122 114 -47.5 -16.1 37.1 37.1     See the entire balance sheet 1000.0 Volume  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e 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   161 236 197 59.9 42.1 -48.6 0.0 0.0   Gross profit growth   0.0% 46.5% -16.4% -69.6% -29.8% 0.0% 0.0% 0.0%   Employees   1 1 1 1 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% -100.0% 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)   399 414 340 271 174 55 0 0   Balance sheet change%   0.0% 3.7% -17.9% -20.2% -35.8% -68.4% -100.0% 0.0%   Added value   60.7 52.7 4.7 4.4 45.2 -48.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   8 -9 -9 -7 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 -1.0 0.0 0.0   1000.0 Profitability  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e 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 (%)   34.9% 20.4% 0.1% 1.6% 99.4% 100.0% 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 %   14.1% 11.8% 0.0% 0.3% 18.8% -42.5% 0.0% 0.0%   ROI %   23.8% 19.8% 0.1% 0.5% 29.7% -66.3% 0.0% 0.0%   ROE %   78.1% 50.2% -8.3% -9.0% 36.7% -72.8% 0.0% 0.0%   1000.0 Solidity  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Equity ratio %   11.3% 18.3% 20.5% 23.4% 52.9% 78.1% -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, %   314.7% 330.8% 2,595.8% 2,615.7% -113.5% 33.2% 0.0% 0.0%   Gearing %   422.3% 230.5% 175.1% 179.2% 12.8% 0.0% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   10.9% 5.1% 5.4% 7.4% 7.9% 9.3% 0.0% 0.0%   1000.0 Liquidity  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Quick Ratio   0.1 0.3 0.2 0.2 0.9 1.4 0.0 0.0   Current Ratio   1.1 1.2 1.2 1.3 2.0 3.6 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 59.2 16.1 0.0 0.0   1000.0 Capital use efficiency  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e 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   32.8 67.7 54.6 52.0 80.6 31.4 -18.5 -18.5   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   61 53 5 4 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   61 53 5 4 0 0 0 0   EBIT / employee   56 48 0 1 0 0 0 0   Net earnings / employee   35 30 -6 -6 0 0 0 0