Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

JEBSONIC A/S 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% 1.1%   Bankruptcy risk   1.0% 1.0% 1.3% 1.3% 0.9% 1.2% 7.7% 7.4%   Credit score (0-100)   88 88 81 81 88 81 31 33   Credit rating   A A A A A A BB BBB   Credit limit (kDKK)   882.3 840.6 166.8 280.3 1,019.6 978.2 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   429 428 553 496 551 16,060 0.0 0.0   EBITDA   361 428 361 496 551 16,060 0.0 0.0   EBIT   191 234 187 322 526 16,060 0.0 0.0   Pre-tax profit (PTP)   -37.1 -343.5 -2,696.2 -104.9 380.5 19,334.1 0.0 0.0   Net earnings   -37.1 -343.5 -2,696.2 -104.9 380.5 17,764.6 0.0 0.0   Pre-tax profit without non-rec. items   -37.1 -344 -2,696 -105 381 19,334 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   22,123 31,607 30,401 30,228 29,649 0.0 0.0 0.0   Shareholders equity total   16,310 15,966 13,270 13,165 13,545 31,310 30,810 30,810   Interest-bearing liabilities   9,889 19,656 20,125 16,441 16,062 14.9 0.0 0.0   Balance sheet total (assets)   26,382 35,803 33,545 39,779 39,902 33,076 30,810 30,810   Net Debt   9,889 19,656 20,125 10,695 15,656 -2,505 -30,810 -30,810     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   429 428 553 496 551 16,060 0.0 0.0   Gross profit growth   47.4% -0.0% 29.1% -10.4% 11.2% 2,813.7% -100.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 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)   26,382 35,803 33,545 39,779 39,902 33,076 30,810 30,810   Balance sheet change%   -0.8% 35.7% -6.3% 18.6% 0.3% -17.1% -6.9% 0.0%   Added value   190.7 233.8 187.2 322.0 525.9 16,059.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -445 9,289 -1,379 -347 -604 -29,679 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 5.0 5.0 5.0 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 (%)   44.5% 54.6% 33.9% 65.0% 95.4% 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 %   0.7% 0.8% 0.5% 0.9% 1.6% 54.1% 0.0% 0.0%   ROI %   0.7% 0.8% 0.5% 1.1% 2.2% 64.7% 0.0% 0.0%   ROE %   -0.2% -2.1% -18.4% -0.8% 2.8% 79.2% 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 %   61.8% 44.6% 39.6% 33.1% 33.9% 94.7% 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, %   2,738.5% 4,588.2% 5,578.2% 2,157.8% 2,840.4% -15.6% 0.0% 0.0%   Gearing %   60.6% 123.1% 151.7% 124.9% 118.6% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.3% 3.9% 14.5% 2.4% 1.7% 4.8% 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   0.4 0.1 0.2 0.7 0.1 1.5 0.0 0.0   Current Ratio   0.4 0.1 0.2 0.7 0.1 1.5 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 5,745.8 406.6 2,519.4 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   -480.6 -3,806.0 -3,063.3 -3,310.1 -10,100.2 814.1 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  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   0 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0