Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Just Administration 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  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   0.9% 0.9% 0.9% 0.9% 0.9% 0.9% 0.9% 0.9%   Bankruptcy risk   7.6% 11.4% 11.6% 13.9% 7.7% 8.1% 19.2% 19.2%   Credit score (0-100)   33 21 19 15 31 30 7 7   Credit rating   BB BB BB BB BB BB B B   Credit limit (kDKK)   0.0 0.0 0.0 0.0 0.0 0.0 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   689 898 1,029 1,267 839 1,100 0.0 0.0   EBITDA   108 -106 -17.0 65.2 -150 -51.5 0.0 0.0   EBIT   108 -106 -17.0 65.2 -150 -51.5 0.0 0.0   Pre-tax profit (PTP)   103.1 -116.9 -19.4 63.2 -146.9 -47.5 0.0 0.0   Net earnings   79.6 -91.2 -15.1 49.3 -114.6 -37.1 0.0 0.0   Pre-tax profit without non-rec. items   103 -117 -19.4 63.2 -147 -47.5 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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   13.7 -77.5 -92.6 -43.3 142 105 55.0 55.0   Interest-bearing liabilities   212 26.0 6.7 0.0 110 81.1 0.0 0.0   Balance sheet total (assets)   782 783 606 795 460 523 55.0 55.0   Net Debt   -344 -263 -346 -635 -190 5.0 -55.0 -55.0     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   689 898 1,029 1,267 839 1,100 0.0 0.0   Gross profit growth   91.6% 30.3% 14.6% 23.1% -33.7% 31.1% -100.0% 0.0%   Employees   1 2 2 2 2 2 0 0   Employee growth %   0.0% 100.0% 0.0% 0.0% 0.0% 0.0% -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)   782 783 606 795 460 523 55 55   Balance sheet change%   152.9% 0.2% -22.6% 31.1% -42.2% 13.9% -89.5% 0.0%   Added value   108.4 -106.5 -17.0 65.2 -150.2 -51.5 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   1.0 -1.0 -2.0 1.0 -1.0 -2.0 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 (%)   15.7% -11.9% -1.6% 5.1% -17.9% -4.7% 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 %   18.7% -13.0% -2.2% 8.5% -22.5% -9.0% 0.0% 0.0%   ROI %   84.9% -75.7% -103.9% 1,949.8% -115.8% -20.3% 0.0% 0.0%   ROE %   49.3% -22.9% -2.2% 7.0% -24.5% -30.0% 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 %   1.7% -9.0% -13.3% -5.2% 30.9% 20.1% 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, %   -317.0% 246.7% 2,039.6% -973.6% 126.4% -9.8% 0.0% 0.0%   Gearing %   1,549.7% -33.5% -7.2% 0.0% 77.6% 77.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   5.0% 8.8% 14.6% 64.4% 1.4% 3.3% 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   0.9 0.8 0.7 0.8 1.1 1.0 0.0 0.0   Current Ratio   0.9 0.8 0.7 0.8 1.1 1.0 0.0 0.0   Cash and cash equivalent   555.5 288.7 352.8 634.7 300.1 76.0 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   -56.7 -177.6 -194.9 -145.6 39.8 2.7 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   108 -53 -8 33 -75 -26 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   108 -53 -8 33 -75 -26 0 0   EBIT / employee   108 -53 -8 33 -75 -26 0 0   Net earnings / employee   80 -46 -8 25 -57 -19 0 0