Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Junget 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  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% 1.3% 1.3%   Bankruptcy risk   1.4% 0.9% 0.8% 0.8% 1.4% 0.8% 4.3% 4.3%   Credit score (0-100)   81 89 91 90 78 90 48 48   Credit rating   A A AA A A AA BBB BBB   Credit limit (kDKK)   281.7 2,831.6 4,591.0 4,184.8 216.6 4,492.0 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   0 0 0 0 0 0 0 0   Gross profit   52,614 55,982 59,382 65,895 59,509 76,776 0.0 0.0   EBITDA   10,598 14,104 17,286 20,392 6,040 23,233 0.0 0.0   EBIT   6,534 9,870 13,738 17,767 3,084 19,686 0.0 0.0   Pre-tax profit (PTP)   6,219.7 9,496.3 13,441.0 17,580.7 2,313.0 18,848.2 0.0 0.0   Net earnings   4,880.2 7,387.6 10,473.8 13,696.2 1,780.4 14,698.6 0.0 0.0   Pre-tax profit without non-rec. items   6,220 9,496 13,441 17,581 2,313 18,848 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   11,316 8,372 6,478 5,857 12,329 12,015 0.0 0.0   Shareholders equity total   12,109 19,496 25,970 23,666 11,247 25,945 19,945 19,945   Interest-bearing liabilities   2,246 1,562 1,295 1,431 2,943 3,152 0.0 0.0   Balance sheet total (assets)   48,164 61,003 71,294 65,367 66,400 67,622 19,945 19,945   Net Debt   -3,101 -14,742 -20,439 -15,089 -6,050 -5,804 -18,043 -18,043     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   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   52,614 55,982 59,382 65,895 59,509 76,776 0.0 0.0   Gross profit growth   10.0% 6.4% 6.1% 11.0% -9.7% 29.0% -100.0% 0.0%   Employees   73 75 74 77 85 81 0 0   Employee growth %   4.3% 2.7% -1.3% 4.1% 10.4% -4.7% -100.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   48,164 61,003 71,294 65,367 66,400 67,622 19,945 19,945   Balance sheet change%   6.3% 26.7% 16.9% -8.3% 1.6% 1.8% -70.5% 0.0%   Added value   6,534.3 9,869.9 13,738.0 17,767.0 3,083.9 19,685.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -3,181 -7,984 -5,845 -3,246 3,903 -2,345 -12,015 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 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 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e 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 (%)   12.4% 17.6% 23.1% 27.0% 5.2% 25.6% 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 %   14.9% 18.3% 21.4% 26.9% 4.8% 29.8% 0.0% 0.0%   ROI %   36.0% 43.2% 50.2% 61.5% 12.6% 69.2% 0.0% 0.0%   ROE %   50.5% 46.7% 46.1% 55.2% 10.2% 79.0% 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 %   27.2% 40.9% 46.8% 49.1% 30.9% 44.4% 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, %   -29.3% -104.5% -118.2% -74.0% -100.2% -25.0% 0.0% 0.0%   Gearing %   18.5% 8.0% 5.0% 6.0% 26.2% 12.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   21.5% 25.3% 51.1% 56.2% 40.0% 37.0% 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   1.0 1.8 2.5 2.3 1.7 1.5 0.0 0.0   Current Ratio   1.2 1.4 1.7 1.5 1.1 1.5 0.0 0.0   Cash and cash equivalent   5,346.9 16,304.3 21,733.5 16,520.7 8,993.3 8,956.0 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 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   5,197.7 14,136.9 26,500.4 20,661.3 5,623.8 18,145.3 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  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   90 132 186 231 36 243 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   145 188 234 265 71 287 0 0   EBIT / employee   90 132 186 231 36 243 0 0   Net earnings / employee   67 99 142 178 21 181 0 0