Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

JPS Marselis 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 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.2% 1.2%   Bankruptcy risk   0.5% 0.5% 0.6% 0.6% 0.5% 0.8% 10.9% 10.9%   Credit score (0-100)   99 98 97 96 98 91 22 22   Credit rating   AAA AA AA AA AA AA BB BB   Credit limit (kDKK)   25,456.4 26,085.4 28,514.9 33,576.2 35,688.7 31,851.0 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   111 -248 91.0 -83.0 -230 -15.0 0.0 0.0   EBITDA   111 -248 91.0 -83.0 -230 -15.0 0.0 0.0   EBIT   111 -248 91.0 -83.0 -230 -15.0 0.0 0.0   Pre-tax profit (PTP)   27,554.0 23,646.0 37,775.0 77,752.0 29,519.0 21,124.0 0.0 0.0   Net earnings   27,524.0 23,636.0 37,836.0 78,392.0 29,745.0 20,731.0 0.0 0.0   Pre-tax profit without non-rec. items   27,554 23,646 37,775 77,752 29,519 21,124 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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   257,051 267,247 296,563 353,264 362,861 371,651 1,069 1,069   Interest-bearing liabilities   4,319 14,905 17,780 19,095 36,636 46,340 0.0 0.0   Balance sheet total (assets)   261,460 285,757 326,544 390,552 413,416 427,904 1,069 1,069   Net Debt   4,319 14,905 17,780 19,095 36,636 46,340 -1,069 -1,069     See the entire balance sheet 1000.0 Volume  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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   111 -248 91.0 -83.0 -230 -15.0 0.0 0.0   Gross profit growth   3,600.0% 0.0% 0.0% 0.0% -177.1% 93.5% 0.0% 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)   261,460 285,757 326,544 390,552 413,416 427,904 1,069 1,069   Balance sheet change%   13.9% 9.3% 14.3% 19.6% 5.9% 3.5% -99.8% 0.0%   Added value   111.0 -248.0 91.0 -83.0 -230.0 -15.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 -1.0 1.0 -1.0 -2.0 -3.0 0.0 0.0   1000.0 Profitability  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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 (%)   100.0% 100.0% 100.0% 100.0% 100.0% 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 %   11.3% 8.7% 12.4% 21.8% 7.6% 5.4% 0.0% 0.0%   ROI %   11.3% 8.8% 12.7% 22.7% 7.9% 5.5% 0.0% 0.0%   ROE %   11.3% 9.0% 13.4% 24.1% 8.3% 5.6% 0.0% 0.0%   1000.0 Solidity  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Equity ratio %   98.3% 93.5% 90.8% 90.5% 87.8% 86.9% 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, %   3,891.0% -6,010.1% 19,538.5% -23,006.0% -15,928.7% -308,933.3% 0.0% 0.0%   Gearing %   1.7% 5.6% 6.0% 5.4% 10.1% 12.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.9% 1.9% 1.0% 1.3% 3.1% 3.6% 0.0% 0.0%   1000.0 Liquidity  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Quick Ratio   1.6 0.4 0.7 0.7 0.6 0.6 0.0 0.0   Current Ratio   1.6 0.4 0.7 0.7 0.6 0.6 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   1000.0 Capital use efficiency  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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   2,695.0 -9,803.0 -5,445.0 -7,757.0 -16,789.0 -21,027.0 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 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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