Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

JONAH BLACKSMITH 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% 1.4% 1.4%   Bankruptcy risk   1.9% 3.3% 1.9% 1.4% 1.6% 1.4% 9.6% 9.6%   Credit score (0-100)   72 56 69 77 74 76 26 26   Credit rating   A BBB A A A A BB BB   Credit limit (kDKK)   0.5 0.0 0.4 24.3 11.9 37.7 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   1,411 404 1,148 1,800 2,811 3,333 0.0 0.0   EBITDA   742 147 665 681 828 790 0.0 0.0   EBIT   702 110 626 646 801 745 0.0 0.0   Pre-tax profit (PTP)   696.2 103.0 623.6 632.5 784.7 797.4 0.0 0.0   Net earnings   542.2 79.4 486.5 493.4 613.9 620.4 0.0 0.0   Pre-tax profit without non-rec. items   696 103 624 633 785 797 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   107 88.5 49.4 46.1 111 66.3 0.0 0.0   Shareholders equity total   976 1,056 1,542 2,035 2,649 3,152 2,980 2,980   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   1,734 1,160 2,283 3,209 4,629 5,481 2,980 2,980   Net Debt   -812 -199 -720 -1,730 -3,638 -4,879 -2,980 -2,980     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   1,411 404 1,148 1,800 2,811 3,333 0.0 0.0   Gross profit growth   206.0% -71.3% 183.9% 56.8% 56.1% 18.6% -100.0% 0.0%   Employees   1 1 1 1 2 2 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 100.0% 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)   1,734 1,160 2,283 3,209 4,629 5,481 2,980 2,980   Balance sheet change%   202.5% -33.1% 96.9% 40.5% 44.3% 18.4% -45.6% 0.0%   Added value   741.8 147.1 665.4 681.2 836.1 789.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   8 -56 -78 -38 38 -89 -66 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 (%)   49.8% 27.3% 54.6% 35.9% 28.5% 22.4% 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 %   60.9% 7.6% 36.4% 23.5% 20.4% 15.9% 0.0% 0.0%   ROI %   98.4% 10.9% 48.2% 36.1% 34.2% 27.7% 0.0% 0.0%   ROE %   76.9% 7.8% 37.5% 27.6% 26.2% 21.4% 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 %   56.3% 91.0% 67.5% 63.4% 57.2% 57.5% 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, %   -109.5% -135.5% -108.1% -254.0% -439.5% -617.7% 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 %   92.7% 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   1.9 8.4 2.7 2.5 2.1 2.2 0.0 0.0   Current Ratio   2.2 10.3 3.0 2.7 2.3 2.3 0.0 0.0   Cash and cash equivalent   812.3 199.3 719.5 1,730.5 3,637.6 4,878.8 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   869.9 967.2 1,492.7 1,989.4 2,538.5 2,033.1 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   742 147 665 681 418 395 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   742 147 665 681 414 395 0 0   EBIT / employee   702 110 626 646 400 373 0 0   Net earnings / employee   542 79 486 493 307 310 0 0