Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

JJUUL 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   1.5% 0.8% 1.0% 0.8% 1.7% 0.8% 7.7% 7.7%   Credit score (0-100)   79 91 86 91 72 90 32 32   Credit rating   A A A AA A AA BB BB   Credit limit (kDKK)   103.8 1,769.5 1,161.6 2,464.5 21.7 1,898.1 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   -54.5 -10.6 -20.4 -12.0 -58.5 -60.5 0.0 0.0   EBITDA   -54.5 -10.6 -20.4 -12.0 -58.5 -60.5 0.0 0.0   EBIT   -54.5 -12.2 -25.3 -16.9 -61.7 -62.2 0.0 0.0   Pre-tax profit (PTP)   -415.3 2,307.2 801.4 6,186.8 -6,540.8 2,485.8 0.0 0.0   Net earnings   -415.3 1,879.6 616.9 5,634.0 -6,577.3 2,432.9 0.0 0.0   Pre-tax profit without non-rec. items   -415 2,307 801 6,187 -6,541 2,486 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 14.8 9.9 5.0 1.7 0.0 0.0 0.0   Shareholders equity total   20,617 22,388 22,895 28,416 20,138 22,453 21,483 21,483   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   21,176 23,057 23,266 29,109 20,511 22,832 21,483 21,483   Net Debt   -20,723 -22,649 -22,861 -28,305 -19,159 -19,847 -21,483 -21,483     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   -54.5 -10.6 -20.4 -12.0 -58.5 -60.5 0.0 0.0   Gross profit growth   -16.2% 80.5% -92.0% 41.2% -387.2% -3.5% 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)   21,176 23,057 23,266 29,109 20,511 22,832 21,483 21,483   Balance sheet change%   -4.5% 8.9% 0.9% 25.1% -29.5% 11.3% -5.9% 0.0%   Added value   -54.5 -10.6 -20.4 -12.0 -56.9 -60.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 13 -10 -10 -7 -3 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% 115.2% 123.9% 140.7% 105.6% 102.8% 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 %   1.3% 11.1% 4.2% 24.9% 2.2% 11.6% 0.0% 0.0%   ROI %   1.3% 11.4% 4.3% 25.4% 2.2% 11.8% 0.0% 0.0%   ROE %   -2.0% 8.7% 2.7% 22.0% -27.1% 11.4% 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 %   97.4% 97.1% 98.4% 97.6% 98.2% 98.3% 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, %   38,002.8% 213,168.7% 112,045.2% 235,877.2% 32,771.1% 32,801.0% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 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   37.8 34.5 62.5 42.0 55.0 60.3 0.0 0.0   Current Ratio   37.8 34.5 62.5 42.0 55.0 60.3 0.0 0.0   Cash and cash equivalent   20,722.9 22,649.2 22,860.6 28,305.3 19,159.3 19,847.2 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   409.0 7.8 166.3 968.0 2,496.0 3,264.9 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 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