Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

JULIUSSEN Ejendomme 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% 1.1% 1.1%   Bankruptcy risk   1.3% 1.7% 1.3% 0.9% 0.8% 1.4% 8.9% 8.9%   Credit score (0-100)   82 74 80 88 91 77 28 28   Credit rating   A A A A AA A BB BB   Credit limit (kDKK)   75.6 3.5 75.4 458.2 692.8 70.6 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   1,077 771 973 1,572 2,217 2,309 0.0 0.0   EBITDA   885 662 867 1,518 2,007 2,037 0.0 0.0   EBIT   440 199 502 985 1,402 1,358 0.0 0.0   Pre-tax profit (PTP)   178.7 33.0 185.7 1,760.2 2,153.0 -461.9 0.0 0.0   Net earnings   190.4 48.7 159.8 1,386.4 1,786.2 -989.1 0.0 0.0   Pre-tax profit without non-rec. items   179 33.0 186 1,760 2,153 -462 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   21,695 21,401 26,172 31,076 37,131 36,453 0.0 0.0   Shareholders equity total   3,878 3,927 4,001 5,387 7,076 6,087 5,955 5,955   Interest-bearing liabilities   17,067 17,132 21,185 25,876 29,310 28,017 0.0 0.0   Balance sheet total (assets)   22,552 22,061 27,879 40,771 46,611 44,328 5,955 5,955   Net Debt   16,652 17,010 20,276 17,058 20,925 20,564 -5,955 -5,955     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   1,077 771 973 1,572 2,217 2,309 0.0 0.0   Gross profit growth   113.2% -28.4% 26.3% 61.5% 41.1% 4.2% -100.0% 0.0%   Employees   1 1 0 1 1 1 0 0   Employee growth %   0.0% 0.0% -100.0% 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)   22,552 22,061 27,879 40,771 46,611 44,328 5,955 5,955   Balance sheet change%   43.1% -2.2% 26.4% 46.2% 14.3% -4.9% -86.6% 0.0%   Added value   885.2 661.5 866.9 1,517.7 1,934.8 2,036.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   6,210 -757 4,406 4,371 5,449 -1,357 -36,453 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 3.0 4.0 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 (%)   40.9% 25.8% 51.5% 62.6% 63.2% 58.8% 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 %   2.3% 1.4% 2.3% 6.8% 6.7% 4.7% 0.0% 0.0%   ROI %   2.0% 1.5% 2.5% 7.2% 7.0% 4.9% 0.0% 0.0%   ROE %   5.0% 1.2% 4.0% 29.5% 28.7% -15.0% 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 %   17.2% 17.8% 14.4% 13.2% 15.2% 13.7% 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, %   1,881.2% 2,571.5% 2,339.0% 1,124.0% 1,042.5% 1,009.7% 0.0% 0.0%   Gearing %   440.1% 436.2% 529.5% 480.3% 414.2% 460.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.0% 1.6% 2.1% 2.4% 2.8% 9.0% 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   0.3 0.4 0.5 2.2 2.6 3.4 0.0 0.0   Current Ratio   0.3 0.4 0.5 2.2 2.6 3.4 0.0 0.0   Cash and cash equivalent   414.9 121.7 909.3 8,817.7 8,385.3 7,452.2 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   -1,917.5 -834.7 -1,581.3 -3,318.4 -2,031.8 -1,239.7 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  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   885 662 0 1,518 1,935 2,037 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   885 662 0 1,518 2,007 2,037 0 0   EBIT / employee   440 199 0 985 1,402 1,358 0 0   Net earnings / employee   190 49 0 1,386 1,786 -989 0 0