Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

JIPE Bolig ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading... Loading... Loading... Loading...

1000.0 Bankruptcy Risk  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 0.6% 0.6%   Bankruptcy risk   1.2% 1.5% 4.6% 1.1% 1.1% 1.4% 8.4% 8.2%   Credit score (0-100)   84 78 46 83 85 77 29 30   Credit rating   A A BBB A A A BB BB   Credit limit (kDKK)   90.7 44.1 0.0 354.5 446.8 80.6 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   61 73 -13 0 0 0 0 0   Gross profit   50.8 62.1 -50.6 94.0 453 212 0.0 0.0   EBITDA   30.5 34.1 -50.6 94.0 453 212 0.0 0.0   EBIT   30.5 51.9 -78.5 13.1 350 92.9 0.0 0.0   Pre-tax profit (PTP)   1,841.7 6,746.8 -175.6 -53.5 233.0 77.3 0.0 0.0   Net earnings   1,838.9 6,740.4 -142.0 -42.2 175.4 59.0 0.0 0.0   Pre-tax profit without non-rec. items   1,821 6,737 -176 -53.5 233 77.3 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   2,030 4,412 10,305 14,038 15,729 18,235 0.0 0.0   Shareholders equity total   3,845 9,100 8,958 8,916 9,091 9,150 8,749 8,749   Interest-bearing liabilities   1,982 4,042 6,136 6,790 6,887 8,810 0.0 0.0   Balance sheet total (assets)   6,298 13,994 15,230 15,922 16,408 18,444 8,749 8,749   Net Debt   1,938 3,666 5,905 6,572 6,392 8,657 -8,749 -8,749     See the entire balance sheet 1000.0 Volume  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   61 73 -13 0 0 0 0 0   Net sales growth   58.3% 18.8% -117.9% -100.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   50.8 62.1 -50.6 94.0 453 212 0.0 0.0   Gross profit growth   55.1% 22.3% 0.0% 0.0% 382.2% -53.3% -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)   6,298 13,994 15,230 15,922 16,408 18,444 8,749 8,749   Balance sheet change%   41.6% 122.2% 8.8% 4.5% 3.1% 12.4% -52.6% 0.0%   Added value   40.6 62.1 -50.6 94.0 430.6 211.6 0.0 0.0   Added value %   66.2% 85.1% 387.4% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -10 2,372 5,866 3,651 1,588 2,387 -18,235 0   Net sales trend   1.0 2.0 -1.0 -2.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 -1.0 1.0 2.0 3.0 0.0 0.0   1000.0 Profitability  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A EBITDA %   49.6% 46.7% 387.4% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   49.6% 71.2% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   60.0% 83.6% 155.3% 14.0% 77.2% 43.9% 0.0% 0.0%   Net Earnings %   2,995.6% 9,238.9% 1,088.3% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   2,995.6% 9,214.5% 874.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   2,967.0% 9,233.9% 1,345.9% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   34.8% 66.7% -0.3% 0.4% 2.3% 0.3% 0.0% 0.0%   ROI %   34.7% 71.3% -0.3% 0.4% 2.4% 1.6% 0.0% 0.0%   ROE %   61.7% 104.1% -1.6% -0.5% 1.9% 0.6% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   61.1% 65.0% 58.8% 56.0% 55.4% 49.6% 100.0% 100.0%   Relative indebtedness %   3,994.7% 6,708.9% -48,057.9% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   3,922.1% 6,193.0% -46,288.9% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   6,358.9% 10,748.2% -11,678.6% 6,991.3% 1,410.0% 4,091.7% 0.0% 0.0%   Gearing %   51.6% 44.4% 68.5% 76.2% 75.8% 96.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.1% 1.1% 2.6% 1.9% 2.1% 2.6% 0.0% 0.0%   1000.0 Liquidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.6 0.1 1.1 0.4 0.1 0.0 0.0 0.0   Current Ratio   0.6 0.1 1.1 0.4 0.1 0.0 0.0 0.0   Cash and cash equivalent   44.5 376.3 230.9 218.2 495.3 153.1 0.0 0.0   1000.0 Capital use efficiency  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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 0.0 141.7 0.0 0.0 0.0 0.0 0.0   Current assets / Net sales %   509.6% 560.9% -37,732.7% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   -214.7 -2,950.8 248.7 -3,426.7 -4,869.9 -8,702.4 0.0 0.0   Net working capital %   -349.7% -4,044.7% -1,905.9% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e 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