Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

JULL JØRGENSEN INVEST 2 HERNING 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   1.3% 1.8% 1.1% 2.1% 1.7% 16.4% 11.7% 11.7%   Credit score (0-100)   81 74 87 68 74 10 19 19   Credit rating   A A A BBB A BB BB BB   Credit limit (kDKK)   7.5 0.4 88.6 0.0 1.6 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   765 759 1,481 57.0 644 -213 0.0 0.0   EBITDA   693 759 1,481 57.0 -406 -1,901 0.0 0.0   EBIT   693 759 2,288 57.0 119 -1,057 0.0 0.0   Pre-tax profit (PTP)   87.4 -33.3 718.2 -502.0 -418.0 2,089.3 0.0 0.0   Net earnings   77.8 -25.6 577.8 -391.6 -451.0 2,074.3 0.0 0.0   Pre-tax profit without non-rec. items   87.4 -33.3 1,525 -502 -418 2,089 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   23,074 23,074 23,881 19,051 13,918 0.0 0.0 0.0   Shareholders equity total   196 171 748 357 -94.0 1,980 1,930 1,930   Interest-bearing liabilities   22,279 22,852 22,884 18,428 16,016 460 0.0 0.0   Balance sheet total (assets)   23,098 23,510 24,504 19,397 16,326 2,457 1,930 1,930   Net Debt   22,279 22,852 22,884 18,428 13,623 361 -1,930 -1,930     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   765 759 1,481 57.0 644 -213 0.0 0.0   Gross profit growth   0.0% -0.8% 95.2% -96.2% 1,030.0% 0.0% 0.0% 0.0%   Employees   1 0 0 0 0 0 0 0   Employee growth %   0.0% -100.0% 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)   23,098 23,510 24,504 19,397 16,326 2,457 1,930 1,930   Balance sheet change%   0.0% 1.8% 4.2% -20.8% -15.8% -84.9% -21.5% 0.0%   Added value   693.3 758.8 2,288.2 57.0 119.0 -1,057.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   23,074 0 807 -4,830 -5,133 -13,918 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 (%)   90.7% 100.0% 154.5% 100.0% 18.5% 496.1% 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 %   3.0% 3.3% 9.6% 0.3% 0.7% 23.9% 0.0% 0.0%   ROI %   3.1% 3.4% 9.9% 0.3% 0.7% 24.2% 0.0% 0.0%   ROE %   39.7% -13.9% 125.7% -70.9% -5.4% 22.7% 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 %   0.9% 0.7% 3.1% 1.9% -0.6% 80.6% 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, %   3,213.4% 3,011.6% 1,544.8% 32,335.6% -3,355.4% -19.0% 0.0% 0.0%   Gearing %   11,352.9% 13,389.5% 3,057.5% 5,163.9% -17,038.3% 23.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   5.4% 3.5% 3.4% 2.8% 3.1% 2.0% 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   0.0 0.0 0.0 0.0 0.1 5.2 0.0 0.0   Current Ratio   0.0 0.0 0.0 0.0 0.1 5.2 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 2,393.0 99.5 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   -22,877.8 -22,903.4 -23,132.4 -18,694.0 -13,830.0 1,980.2 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  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   693 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   693 0 0 0 0 0 0 0   EBIT / employee   693 0 0 0 0 0 0 0   Net earnings / employee   78 0 0 0 0 0 0 0