Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

J.P. Group Holding A/S 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  2019 2019/12 2020 N/A 2021 N/A 2022 N/A 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   0.7% 0.0% 0.0% 0.0% 1.0% 1.0% 5.8% 5.4%   Credit score (0-100)   94 0 0 0 84 87 39 42   Credit rating   AA N/A N/A N/A A A BBB BBB   Credit limit (kDKK)   14,029.4 0.0 0.0 0.0 7,016.1 7,448.4 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 N/A 2021 N/A 2022 N/A 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   11,935 0 0 0 0 0 0 0   Gross profit   8,126 0.0 0.0 0.0 8,154 7,388 0.0 0.0   EBITDA   1,075 0.0 0.0 0.0 -2,372 -3,287 0.0 0.0   EBIT   294 0.0 0.0 0.0 -2,580 -3,490 0.0 0.0   Pre-tax profit (PTP)   39,593.0 0.0 0.0 0.0 36,704.0 19,770.0 0.0 0.0   Net earnings   39,533.0 0.0 0.0 0.0 36,940.0 19,926.0 0.0 0.0   Pre-tax profit without non-rec. items   39,593 0.0 0.0 0.0 36,704 19,770 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 N/A 2021 N/A 2022 N/A 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   828 0.0 0.0 0.0 381 227 0.0 0.0   Shareholders equity total   154,470 0.0 0.0 0.0 148,658 128,710 101,716 101,716   Interest-bearing liabilities   0.0 0.0 0.0 0.0 1,164 14,571 0.0 0.0   Balance sheet total (assets)   157,793 0.0 0.0 0.0 153,300 146,198 101,716 101,716   Net Debt   -624 0.0 0.0 0.0 1,164 14,571 -101,531 -101,531     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 N/A 2021 N/A 2022 N/A 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   11,935 0 0 0 0 0 0 0   Net sales growth   1.0% -100.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   8,126 0.0 0.0 0.0 8,154 7,388 0.0 0.0   Gross profit growth   -1.3% -100.0% 0.0% 0.0% 0.0% -9.4% -100.0% 0.0%   Employees   11 0 0 0 13 12 0 0   Employee growth %   0.0% -100.0% 0.0% 0.0% 0.0% -7.7% -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)   157,793 0 0 0 153,300 146,198 101,716 101,716   Balance sheet change%   6.5% -100.0% 0.0% 0.0% 0.0% -4.6% -30.4% 0.0%   Added value   1,075.0 0.0 0.0 0.0 -2,580.0 -3,287.0 0.0 0.0   Added value %   9.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -458 -1,242 0 0 173 -172 -227 0   Net sales trend   3.0 -1.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 0.0 0.0 0.0 -1.0 -2.0 0.0 0.0   1000.0 Profitability  2019 2019/12 2020 N/A 2021 N/A 2022 N/A 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A EBITDA %   9.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   2.5% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   3.6% 0.0% 0.0% 0.0% -31.6% -47.2% 0.0% 0.0%   Net Earnings %   331.2% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   337.8% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   331.7% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   25.9% 0.0% 0.0% 0.0% 24.0% 13.3% 0.0% 0.0%   ROI %   26.4% 0.0% 0.0% 0.0% 24.5% 13.5% 0.0% 0.0%   ROE %   26.4% 0.0% 0.0% 0.0% 24.8% 14.4% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 N/A 2021 N/A 2022 N/A 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   97.9% 0.0% 0.0% 0.0% 97.0% 88.0% 100.0% 100.0%   Relative indebtedness %   26.9% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   21.7% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   -58.0% 0.0% 0.0% 0.0% -49.1% -443.3% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.8% 11.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 15.6% 1.3% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 N/A 2021 N/A 2022 N/A 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   0.8 0.0 0.0 0.0 6.9 2.1 0.0 0.0   Current Ratio   0.8 0.0 0.0 0.0 6.9 2.1 0.0 0.0   Cash and cash equivalent   624.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 N/A 2021 N/A 2022 N/A 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Trade debtors turnover (days)   3.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Trade creditors turnover (days)   44.3 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Current assets / Net sales %   20.6% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   -525.0 0.0 0.0 0.0 27,054.0 18,436.0 0.0 0.0   Net working capital %   -4.4% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2019 2019/12 2020 N/A 2021 N/A 2022 N/A 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   1,085 0 0 0 0 0 0 0   Added value / employee   98 0 0 0 -198 -274 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   98 0 0 0 -182 -274 0 0   EBIT / employee   27 0 0 0 -198 -291 0 0   Net earnings / employee   3,594 0 0 0 2,842 1,661 0 0