Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

JANKVIST & CO. 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   1.2% 1.2% 1.2% 1.2% 1.2% 1.2% 1.2% 1.2%   Bankruptcy risk   5.1% 2.5% 2.5% 4.5% 2.4% 2.2% 17.5% 17.5%   Credit score (0-100)   45 64 62 45 62 65 9 9   Credit rating   BBB BBB BBB BBB BBB BBB B B   Credit limit (kDKK)   0.0 0.0 0.0 0.0 0.0 0.1 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 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   672 939 865 839 1,311 1,806 0.0 0.0   EBITDA   154 195 67.1 -128 355 694 0.0 0.0   EBIT   154 195 67.1 -128 355 694 0.0 0.0   Pre-tax profit (PTP)   115.5 190.8 60.6 -133.6 346.4 680.9 0.0 0.0   Net earnings   115.5 177.1 42.7 -107.2 264.5 525.1 0.0 0.0   Pre-tax profit without non-rec. items   115 191 60.6 -134 346 681 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 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   22.4 200 242 135 400 675 49.7 49.7   Interest-bearing liabilities   177 177 141 214 141 157 0.0 0.0   Balance sheet total (assets)   297 593 664 481 732 1,115 49.7 49.7   Net Debt   3.3 -290 -156 62.4 -524 -810 -49.7 -49.7     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 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   672 939 865 839 1,311 1,806 0.0 0.0   Gross profit growth   164.6% 39.6% -7.8% -3.0% 56.3% 37.7% -100.0% 0.0%   Employees   1 2 3 3 3 3 0 0   Employee growth %   0.0% 100.0% 50.0% 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)   297 593 664 481 732 1,115 50 50   Balance sheet change%   12.2% 99.4% 12.0% -27.6% 52.4% 52.3% -95.5% 0.0%   Added value   154.0 194.7 67.1 -128.3 354.7 694.0 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   3.0 4.0 5.0 -1.0 1.0 2.0 0.0 0.0   1000.0 Profitability  2018 2019/6 2019 2020/6 2020 2021/6 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 (%)   22.9% 20.7% 7.8% -15.3% 27.1% 38.4% 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 %   47.0% 43.8% 10.9% -21.9% 58.5% 75.4% 0.0% 0.0%   ROI %   75.5% 67.6% 18.1% -34.2% 79.7% 101.5% 0.0% 0.0%   ROE %   80.4% 159.6% 19.3% -56.8% 98.9% 97.8% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   7.5% 33.7% 42.2% 28.1% 54.6% 60.5% 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, %   2.1% -149.1% -232.7% -48.6% -147.6% -116.7% 0.0% 0.0%   Gearing %   789.1% 88.6% 58.4% 158.4% 35.4% 23.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   20.0% 2.2% 5.1% 4.7% 4.7% 10.5% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   2.2 2.4 2.1 1.4 2.6 4.0 0.0 0.0   Current Ratio   2.2 2.4 1.6 1.4 2.6 4.0 0.0 0.0   Cash and cash equivalent   173.8 467.0 297.5 151.5 665.2 967.2 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 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   157.6 342.4 248.2 122.4 442.3 829.4 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 2019/6 2019 2020/6 2020 2021/6 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   154 97 22 -43 118 231 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   154 97 22 -43 118 231 0 0   EBIT / employee   154 97 22 -43 118 231 0 0   Net earnings / employee   115 89 14 -36 88 175 0 0