Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

JeBo-Elektronik ApS

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading...   Loading...

1000.0 Bankruptcy Risk  2017 2018/5 2018 2019/5 2019 2020/5 2020 2021/5 2021 2022/5 2022 2023/5 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.6%   Bankruptcy risk   16.7% 15.1% 5.5% 17.5% 10.4% 9.3% 18.5% 20.7%   Credit score (0-100)   12 14 42 9 22 26 7 1   Credit rating   B B BB B B B B C   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)  2017 2018/5 2018 2019/5 2019 2020/5 2020 2021/5 2021 2022/5 2022 2023/5 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   357 339 922 70.0 183 172 0.0 0.0   EBITDA   90.7 104 275 -371 176 78.7 0.0 0.0   EBIT   90.7 104 256 -390 157 60.2 0.0 0.0   Pre-tax profit (PTP)   90.7 104.2 256.3 -392.7 154.2 59.2 0.0 0.0   Net earnings   90.7 90.6 199.9 -306.5 120.2 45.6 0.0 0.0   Pre-tax profit without non-rec. items   90.7 104 256 -393 154 59.2 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2018/5 2018 2019/5 2019 2020/5 2020 2021/5 2021 2022/5 2022 2023/5 2023e N/A 2024e N/A Tangible assets total   0.0 0.0 75.8 56.8 38.3 124 0.0 0.0   Shareholders equity total   9.6 100 300 -6.4 114 159 109 109   Interest-bearing liabilities   21.9 38.5 23.3 44.4 63.2 28.8 0.0 0.0   Balance sheet total (assets)   97.0 201 537 193 212 223 109 109   Net Debt   -3.8 31.2 -50.9 -6.8 58.1 1.7 -109 -109     See the entire balance sheet 1000.0 Volume  2017 2018/5 2018 2019/5 2019 2020/5 2020 2021/5 2021 2022/5 2022 2023/5 2023e N/A 2024e 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   357 339 922 70.0 183 172 0.0 0.0   Gross profit growth   258.9% -5.1% 172.0% -92.4% 160.6% -5.7% -100.0% 0.0%   Employees   1 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)   97 201 537 193 212 223 109 109   Balance sheet change%   -34.5% 107.3% 167.1% -64.0% 9.8% 5.2% -50.9% 0.0%   Added value   90.7 104.3 274.9 -370.8 176.0 78.7 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 57 -38 -37 67 -124 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 -1.0 1.0 2.0 0.0 0.0   1000.0 Profitability  2017 2018/5 2018 2019/5 2019 2020/5 2020 2021/5 2021 2022/5 2022 2023/5 2023e N/A 2024e 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 (%)   25.4% 30.8% 27.8% -556.5% 86.1% 35.0% 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 %   54.3% 69.9% 69.5% -105.8% 76.3% 27.6% 0.0% 0.0%   ROI %   241.3% 122.5% 110.8% -211.4% 141.9% 32.9% 0.0% 0.0%   ROE %   115.1% 165.0% 99.9% -124.2% 78.3% 33.4% 0.0% 0.0%   1000.0 Solidity  2017 2018/5 2018 2019/5 2019 2020/5 2020 2021/5 2021 2022/5 2022 2023/5 2023e N/A 2024e N/A Equity ratio %   9.9% 49.8% 55.9% -3.2% 53.7% 71.5% 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, %   -4.2% 29.9% -18.5% 1.8% 33.1% 2.2% 0.0% 0.0%   Gearing %   228.2% 38.4% 7.8% -694.6% 55.5% 18.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.3% 1.3% 8.7% 5.4% 2.1% 0.0% 0.0%   1000.0 Liquidity  2017 2018/5 2018 2019/5 2019 2020/5 2020 2021/5 2021 2022/5 2022 2023/5 2023e N/A 2024e N/A Quick Ratio   1.1 2.3 2.6 0.7 1.8 1.6 0.0 0.0   Current Ratio   1.1 2.3 2.6 0.7 1.8 1.6 0.0 0.0   Cash and cash equivalent   25.7 7.3 74.3 51.2 5.1 27.1 0.0 0.0   1000.0 Capital use efficiency  2017 2018/5 2018 2019/5 2019 2020/5 2020 2021/5 2021 2022/5 2022 2023/5 2023e N/A 2024e 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   9.6 113.8 280.7 -63.2 75.6 35.2 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  2017 2018/5 2018 2019/5 2019 2020/5 2020 2021/5 2021 2022/5 2022 2023/5 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   91 104 275 -371 176 79 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   91 104 275 -371 176 79 0 0   EBIT / employee   91 104 256 -390 157 60 0 0   Net earnings / employee   91 91 200 -306 120 46 0 0