Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

JN ANLÆG 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  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 6.1%   Bankruptcy risk   4.1% 1.9% 2.3% 5.7% 6.9% 14.0% 20.4% 18.1%   Credit score (0-100)   51 72 66 40 33 15 4 8   Credit rating   BBB A BBB BBB BBB BB B B   Credit limit (kDKK)   0.0 0.3 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)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   507 846 457 -70.3 -42.3 -9.4 0.0 0.0   EBITDA   59.9 293 623 -70.3 -42.3 -9.4 0.0 0.0   EBIT   35.3 236 333 -70.3 -42.3 -9.4 0.0 0.0   Pre-tax profit (PTP)   32.7 234.9 338.0 -37.0 -54.1 -3.8 0.0 0.0   Net earnings   25.0 183.4 263.4 -37.0 -55.1 -3.8 0.0 0.0   Pre-tax profit without non-rec. items   32.7 235 338 -37.0 -54.1 -3.8 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Tangible assets total   90.1 334 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   474 657 866 29.3 -25.9 -29.6 -79.6 -79.6   Interest-bearing liabilities   0.0 0.0 0.0 805 475 21.0 79.6 79.6   Balance sheet total (assets)   592 835 1,056 893 505 0.7 0.0 0.0   Net Debt   -442 -351 -171 703 470 20.3 79.6 79.6     See the entire balance sheet 1000.0 Volume  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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   507 846 457 -70.3 -42.3 -9.4 0.0 0.0   Gross profit growth   -15.5% 67.0% -45.9% 0.0% 39.8% 77.8% 0.0% 0.0%   Employees   1 1 1 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% -100.0% 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)   592 835 1,056 893 505 1 0 0   Balance sheet change%   -5.2% 41.2% 26.4% -15.4% -43.5% -99.9% -100.0% 0.0%   Added value   35.3 236.4 333.4 -70.3 -42.3 -9.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   13 188 -623 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   2.0 3.0 4.0 -1.0 -2.0 -3.0 0.0 0.0   1000.0 Profitability  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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 (%)   7.0% 27.9% 72.9% 100.0% 100.0% 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 %   5.8% 33.2% 36.0% -3.6% -4.5% -0.6% 0.0% 0.0%   ROI %   7.6% 41.4% 44.4% -4.2% -4.9% -0.7% 0.0% 0.0%   ROE %   5.4% 32.4% 34.6% -8.3% -20.7% -1.5% 0.0% 0.0%   1000.0 Solidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Equity ratio %   80.0% 78.6% 82.1% 3.3% -4.9% -97.6% -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, %   -737.5% -120.1% -27.4% -1,000.0% -1,111.4% -216.5% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 2,749.9% -1,835.5% -71.0% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.4% 3.4% 0.8% 0.0% 0.0%   1000.0 Liquidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Quick Ratio   4.3 3.0 1.7 0.1 0.0 0.0 0.0 0.0   Current Ratio   4.3 3.0 1.7 0.1 0.0 0.0 0.0 0.0   Cash and cash equivalent   441.7 351.2 170.6 102.3 4.4 0.7 0.0 0.0   1000.0 Capital use efficiency  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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   385.9 334.0 124.0 -747.8 -526.0 -29.6 -39.8 -39.8   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   35 236 333 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   60 293 623 0 0 0 0 0   EBIT / employee   35 236 333 0 0 0 0 0   Net earnings / employee   25 183 263 0 0 0 0 0