Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

JBP Viborg 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  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   0.4% 0.4% 0.4% 0.4% 0.4% 0.4% 0.4% 0.4%   Bankruptcy risk   1.3% 1.3% 1.3% 1.0% 0.9% 1.1% 10.2% 10.1%   Credit score (0-100)   81 80 81 85 89 83 24 24   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   13.8 30.7 31.4 102.2 301.0 165.1 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   309 713 641 1,176 2,473 1,492 0.0 0.0   EBITDA   309 713 641 1,176 2,473 1,492 0.0 0.0   EBIT   277 749 827 1,216 2,465 1,492 0.0 0.0   Pre-tax profit (PTP)   39.1 399.1 487.0 865.0 2,734.8 764.1 0.0 0.0   Net earnings   30.9 310.6 379.7 672.2 2,131.3 602.0 0.0 0.0   Pre-tax profit without non-rec. items   39.1 399 487 865 2,735 764 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   18,500 21,600 25,200 30,500 28,875 28,875 0.0 0.0   Shareholders equity total   275 585 815 987 2,619 2,721 1,971 1,971   Interest-bearing liabilities   19,335 24,199 24,740 29,037 27,081 28,290 0.0 0.0   Balance sheet total (assets)   19,940 25,399 26,355 31,184 31,116 32,046 1,971 1,971   Net Debt   18,012 20,567 23,802 28,497 26,725 27,970 -1,971 -1,971     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   309 713 641 1,176 2,473 1,492 0.0 0.0   Gross profit growth   -26.7% 131.0% -10.2% 83.6% 110.3% -39.7% -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)   19,940 25,399 26,355 31,184 31,116 32,046 1,971 1,971   Balance sheet change%   138.1% 27.4% 3.8% 18.3% -0.2% 3.0% -93.9% 0.0%   Added value   276.7 748.7 827.0 1,215.6 2,464.8 1,492.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   10,300 3,100 3,600 5,300 -1,633 0 -28,875 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 (%)   89.6% 105.0% 129.1% 103.4% 99.7% 100.0% 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 %   2.1% 3.3% 3.2% 4.2% 10.3% 5.0% 0.0% 0.0%   ROI %   2.1% 3.4% 3.3% 4.3% 10.7% 5.1% 0.0% 0.0%   ROE %   11.9% 72.2% 54.2% 74.6% 118.2% 22.6% 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 %   1.4% 2.3% 3.1% 3.2% 8.4% 8.5% 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, %   5,833.2% 2,883.3% 3,715.5% 2,423.3% 1,080.6% 1,874.1% 0.0% 0.0%   Gearing %   7,037.7% 4,133.9% 3,035.4% 2,941.3% 1,034.2% 1,039.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.9% 1.6% 1.4% 1.3% 1.7% 2.9% 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   0.7 1.3 0.5 0.2 0.7 0.7 0.0 0.0   Current Ratio   0.7 1.3 0.5 0.2 0.7 0.7 0.0 0.0   Cash and cash equivalent   1,322.6 3,631.7 937.4 540.3 355.7 320.4 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   -689.0 806.5 -926.0 -2,654.0 -1,045.8 -1,124.4 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   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