Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

JDS Design Studio 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 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   2.7% 2.7% 2.7% 2.7% 2.7% 2.7% 2.7% 2.7%   Bankruptcy risk   8.5% 10.0% 13.0% 15.5% 14.3% 20.8% 18.2% 18.0%   Credit score (0-100)   30 26 18 12 14 4 8 8   Credit rating   BB BB BB BB BB B 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)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   425 784 792 1,035 747 597 0.0 0.0   EBITDA   425 390 317 370 577 597 0.0 0.0   EBIT   125 90.2 16.7 -80.0 277 297 0.0 0.0   Pre-tax profit (PTP)   14.4 2.6 -11.0 -193.0 240.0 -339.6 0.0 0.0   Net earnings   10.9 0.7 -8.7 -167.0 186.0 -360.4 0.0 0.0   Pre-tax profit without non-rec. items   14.4 2.6 -11.0 -193 240 -340 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2022/6 2022 2023/6 2023 2024/6 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   143 144 135 -32.0 154 -207 -257 -257   Interest-bearing liabilities   0.0 0.0 0.0 52.0 0.0 0.0 257 257   Balance sheet total (assets)   2,005 1,672 1,285 957 837 682 0.0 0.0   Net Debt   -0.8 -17.4 -5.1 52.0 -1.0 -0.8 257 257     See the entire balance sheet 1000.0 Volume  2018 2018/12 2019 2019/12 2020 2020/12 2021 2022/6 2022 2023/6 2023 2024/6 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   425 784 792 1,035 747 597 0.0 0.0   Gross profit growth   19.0% 84.6% 1.0% 30.7% -27.8% -20.1% -100.0% 0.0%   Employees   0 1 1 1 1 1 0 0   Employee growth %   0.0% 0.0% 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)   2,005 1,672 1,285 957 837 682 0 0   Balance sheet change%   -17.2% -16.6% -23.1% -25.6% -12.5% -18.6% -100.0% 0.0%   Added value   424.5 390.2 316.7 370.0 727.0 596.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -600 -600 -600 -900 -600 -600 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 3.0 4.0 -1.0 1.0 2.0 0.0 0.0   1000.0 Profitability  2018 2018/12 2019 2019/12 2020 2020/12 2021 2022/6 2022 2023/6 2023 2024/6 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 (%)   29.3% 11.5% 2.1% -7.7% 37.1% 49.7% 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 %   5.6% 5.0% 1.3% -12.6% 30.3% 34.9% 0.0% 0.0%   ROI %   76.9% 53.3% 11.6% -134.1% 268.9% 391.5% 0.0% 0.0%   ROE %   7.9% 0.5% -6.2% -30.6% 33.5% -86.2% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   7.1% 8.6% 10.5% -3.2% 18.4% -23.3% -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, %   -0.2% -4.5% -1.6% 14.1% -0.2% -0.1% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% -162.5% 0.0% 0.0% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 192.3% 142.3% 0.0% 0.0% 0.0%   1000.0 Liquidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   0.1 0.2 0.2 0.4 0.8 0.8 0.0 0.0   Current Ratio   0.2 0.2 0.2 0.4 0.8 0.8 0.0 0.0   Cash and cash equivalent   0.8 17.4 5.1 0.0 1.0 0.8 0.0 0.0   1000.0 Capital use efficiency  2018 2018/12 2019 2019/12 2020 2020/12 2021 2022/6 2022 2023/6 2023 2024/6 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   -1,480.3 -1,177.8 -888.8 -632.0 -146.0 -148.2 -128.5 -128.5   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 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 390 317 370 727 597 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 390 317 370 577 597 0 0   EBIT / employee   0 90 17 -80 277 297 0 0   Net earnings / employee   0 1 -9 -167 186 -360 0 0