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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   1.3% 1.3% 1.3% 1.3% 1.3% 1.3% 1.3% 1.3%   Bankruptcy risk   2.5% 2.3% 2.5% 3.4% 2.2% 1.8% 5.1% 4.7%   Credit score (0-100)   64 65 61 54 65 72 43 45   Credit rating   BBB BBB BBB BBB BBB A BBB BBB   Credit limit (kDKK)   0.2 1.1 0.3 0.0 1.6 26.6 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   55,982 59,382 65,895 59,509 75,281 64,179 0.0 0.0   EBITDA   14,104 17,286 20,392 6,040 23,233 9,135 0.0 0.0   EBIT   9,870 13,738 17,767 3,084 19,686 5,048 0.0 0.0   Pre-tax profit (PTP)   9,496.3 13,441.0 17,580.7 2,313.0 18,848.2 4,180.5 0.0 0.0   Net earnings   7,387.6 10,473.8 13,696.2 1,780.4 14,698.6 3,246.9 0.0 0.0   Pre-tax profit without non-rec. items   9,496 13,441 17,581 2,313 18,848 4,181 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   8,372 6,478 5,857 12,329 12,015 12,145 0.0 0.0   Shareholders equity total   19,496 25,970 23,666 11,247 25,945 20,192 14,192 14,192   Interest-bearing liabilities   1,562 1,295 1,431 2,943 3,152 3,511 0.0 0.0   Balance sheet total (assets)   61,003 71,294 65,367 66,400 67,622 59,474 14,192 14,192   Net Debt   -14,742 -20,439 -15,089 -6,050 -5,804 -5,110 -12,732 -12,732     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   55,982 59,382 65,895 59,509 75,281 64,179 0.0 0.0   Gross profit growth   6.4% 6.1% 11.0% -9.7% 26.5% -14.7% -100.0% 0.0%   Employees   75 74 77 85 81 80 0 0   Employee growth %   2.7% -1.3% 4.1% 10.4% -4.7% -1.2% -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)   61,003 71,294 65,367 66,400 67,622 59,474 14,192 14,192   Balance sheet change%   26.7% 16.9% -8.3% 1.6% 1.8% -12.0% -76.1% 0.0%   Added value   14,103.9 17,286.3 20,392.2 6,039.6 22,641.5 9,135.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -7,984 -5,845 -3,246 3,903 -2,345 -4,400 -12,145 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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 (%)   17.6% 23.1% 27.0% 5.2% 26.1% 7.9% 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 %   18.3% 21.4% 26.9% 4.8% 29.8% 8.4% 0.0% 0.0%   ROI %   43.2% 50.2% 61.5% 12.6% 70.2% 16.5% 0.0% 0.0%   ROE %   46.7% 46.1% 55.2% 10.2% 79.0% 14.1% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   40.9% 46.8% 49.1% 30.9% 44.4% 41.4% 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, %   -104.5% -118.2% -74.0% -100.2% -25.0% -55.9% 0.0% 0.0%   Gearing %   8.0% 5.0% 6.0% 26.2% 12.1% 17.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   25.3% 51.1% 56.2% 40.0% 37.0% 34.6% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   1.8 2.5 2.3 1.7 1.5 1.3 0.0 0.0   Current Ratio   1.4 1.7 1.5 1.1 1.5 1.4 0.0 0.0   Cash and cash equivalent   16,304.3 21,733.5 16,520.7 8,993.3 8,956.0 8,621.4 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   14,136.9 26,500.4 20,661.3 5,623.8 17,282.5 11,988.3 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   188 234 265 71 280 114 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   188 234 265 71 287 114 0 0   EBIT / employee   132 186 231 36 243 63 0 0   Net earnings / employee   99 142 178 21 181 41 0 0