Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

JFM INVEST 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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 0.6% 0.6%   Bankruptcy risk   0.8% 1.8% 2.2% 1.2% 1.0% 1.0% 7.7% 7.7%   Credit score (0-100)   94 72 66 82 87 85 32 32   Credit rating   AA A BBB A A A BB BB   Credit limit (kDKK)   762.0 10.0 1.6 1,882.4 3,999.9 4,018.7 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   -7.7 -7.8 -334 -1.5 -8.6 -6.9 0.0 0.0   EBITDA   -7.7 -7.8 -334 -1.5 -8.6 -6.9 0.0 0.0   EBIT   -7.7 -7.8 -334 -1.5 -8.6 -6.9 0.0 0.0   Pre-tax profit (PTP)   1,749.5 16,725.9 29,494.1 10,138.9 5,264.4 1,268.8 0.0 0.0   Net earnings   1,846.6 16,659.0 29,539.0 10,103.9 5,193.4 1,526.0 0.0 0.0   Pre-tax profit without non-rec. items   1,750 16,726 29,494 10,139 5,264 1,269 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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   8,706 25,311 54,796 64,844 69,980 71,447 57,890 57,890   Interest-bearing liabilities   577 7,264 24,635 36,993 28,583 33,330 0.0 0.0   Balance sheet total (assets)   9,342 33,286 85,450 105,609 98,568 104,782 57,890 57,890   Net Debt   518 7,228 24,600 36,914 28,506 32,530 -57,890 -57,890     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   -7.7 -7.8 -334 -1.5 -8.6 -6.9 0.0 0.0   Gross profit growth   13.4% -0.6% -4,213.6% 99.6% -471.6% 19.3% 0.0% 0.0%   Employees   0 0 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)   9,342 33,286 85,450 105,609 98,568 104,782 57,890 57,890   Balance sheet change%   24.3% 256.3% 156.7% 23.6% -6.7% 6.3% -44.8% 0.0%   Added value   -7.7 -7.8 -334.4 -1.5 -8.6 -6.9 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   -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 (%)   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 %   20.9% 78.7% 49.7% 11.7% 6.3% 4.2% 0.0% 0.0%   ROI %   21.1% 80.2% 52.7% 12.3% 6.4% 4.2% 0.0% 0.0%   ROE %   23.6% 97.9% 73.7% 16.9% 7.7% 2.2% 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 %   93.2% 76.0% 64.1% 61.4% 71.0% 68.2% 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, %   -6,723.3% -93,234.9% -7,356.5% -2,457,678.4% -332,007.7% -469,547.5% 0.0% 0.0%   Gearing %   6.6% 28.7% 45.0% 57.1% 40.8% 46.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.5% 1.3% 0.0% 3.3% 3.5% 9.8% 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   0.6 1.3 0.3 1.0 1.4 1.3 0.0 0.0   Current Ratio   0.6 1.3 0.3 1.0 1.4 1.3 0.0 0.0   Cash and cash equivalent   59.3 36.7 35.0 79.1 76.9 799.9 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   -226.3 2,032.8 -20,949.0 1,408.9 12,213.9 11,557.8 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 -334 -2 -9 -7 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 -334 -2 -9 -7 0 0   EBIT / employee   0 0 -334 -2 -9 -7 0 0   Net earnings / employee   0 0 29,539 10,104 5,193 1,526 0 0