Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

JSØB HOLDING 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   0.6% 0.6% 0.6% 0.6% 0.6% 0.6% 0.6% 0.6%   Bankruptcy risk   2.3% 2.5% 1.9% 1.5% 1.7% 1.4% 9.2% 9.2%   Credit score (0-100)   67 63 71 75 73 77 27 27   Credit rating   BBB BBB A A A A BB BB   Credit limit (kDKK)   0.1 0.0 0.8 11.0 3.4 31.1 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   56 13 152 192 130 397 397 397   Gross profit   48.2 3.6 143 184 122 388 0.0 0.0   EBITDA   48.2 3.6 143 184 122 388 0.0 0.0   EBIT   48.2 3.6 143 184 122 388 0.0 0.0   Pre-tax profit (PTP)   45.2 51.3 142.0 231.6 169.4 389.0 0.0 0.0   Net earnings   47.6 53.8 144.3 233.9 171.8 390.7 0.0 0.0   Pre-tax profit without non-rec. items   45.2 51.3 142 232 169 389 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   2,205 2,150 2,184 2,305 2,362 2,635 2,463 2,463   Interest-bearing liabilities   76.7 8.6 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   2,290 2,166 2,209 2,347 2,393 2,724 2,463 2,463   Net Debt   -1,567 -1,543 -1,408 -1,356 -1,289 -1,648 -2,463 -2,463     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   56 13 152 192 130 397 397 397   Net sales growth   -76.9% -77.4% 1,100.3% 25.9% -32.0% 204.5% 0.0% 0.0%   Gross profit   48.2 3.6 143 184 122 388 0.0 0.0   Gross profit growth   -79.6% -92.6% 3,908.2% 28.4% -33.5% 217.1% -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)   2,290 2,166 2,209 2,347 2,393 2,724 2,463 2,463   Balance sheet change%   -4.1% -5.4% 2.0% 6.2% 2.0% 13.8% -9.6% 0.0%   Added value   48.2 3.6 143.1 183.7 122.3 387.6 0.0 0.0   Added value %   85.6% 28.1% 93.9% 95.8% 93.8% 97.6% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 0   Net sales trend   -1.0 -2.0 1.0 2.0 -1.0 1.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 5.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A EBITDA %   85.6% 28.1% 93.9% 95.8% 93.8% 97.6% 0.0% 0.0%   EBIT %   85.6% 28.1% 93.9% 95.8% 93.8% 97.6% 0.0% 0.0%   EBIT to gross profit (%)   100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 0.0% 0.0%   Net Earnings %   84.7% 424.0% 94.7% 121.9% 131.8% 98.4% 0.0% 0.0%   Profit before depreciation and extraordinary items %   84.7% 424.0% 94.7% 121.9% 131.8% 98.4% 0.0% 0.0%   Pre tax profit less extraordinaries %   80.3% 404.3% 93.2% 120.7% 129.9% 98.0% 0.0% 0.0%   ROA %   2.1% 2.4% 6.5% 10.3% 7.3% 15.2% 0.0% 0.0%   ROI %   2.1% 2.4% 6.6% 10.4% 7.4% 15.6% 0.0% 0.0%   ROE %   2.1% 2.5% 6.7% 10.4% 7.4% 15.6% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   96.3% 99.3% 98.9% 98.2% 98.7% 96.7% 100.0% 100.0%   Relative indebtedness %   151.1% 122.8% 16.6% 21.9% 23.7% 22.4% 0.0% 0.0%   Relative net indebtedness %   -2,770.4% -12,099.9% -907.6% -685.1% -965.3% -392.8% -620.4% -620.4%   Net int. bear. debt to EBITDA, %   -3,255.2% -43,214.7% -983.9% -738.2% -1,054.7% -425.2% 0.0% 0.0%   Gearing %   3.5% 0.4% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   5.1% 6.1% 26.5% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   19.5 101.0 180.3 173.6 81.3 61.4 0.0 0.0   Current Ratio   19.5 101.0 180.3 173.6 81.3 61.4 0.0 0.0   Cash and cash equivalent   1,644.1 1,551.8 1,408.3 1,356.3 1,289.4 1,648.4 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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)   269.5 280.0 320.6 365.0 365.0 316.3 0.0 0.0   Current assets / Net sales %   2,949.8% 12,395.9% 961.3% 735.1% 1,017.4% 443.4% 620.4% 620.4%   Net working capital   605.1 588.2 486.7 432.4 340.1 761.7 0.0 0.0   Net working capital %   1,075.1% 4,632.9% 319.4% 225.3% 260.8% 191.8% 0.0% 0.0%   1000.0 Employee efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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