Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

JMC EQUITY 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   3.0% 0.7% 0.6% 0.6% 1.2% 1.0% 7.8% 7.7%   Credit score (0-100)   59 96 97 96 82 85 31 32   Credit rating   BBB AA AA AA A A BB BB   Credit limit (kDKK)   0.0 1,952.4 2,009.5 2,004.3 557,031.0 1,194.1 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   -42.0 -47.0 -46.2 -59.0 751,503 160 0.0 0.0   EBITDA   -42.0 -47.0 -46.2 -129 643,609 39.6 0.0 0.0   EBIT   -42.0 -47.0 -46.2 -129 643,609 39.6 0.0 0.0   Pre-tax profit (PTP)   -1,834.0 3,657.0 3,656.0 946.0 -174,609.0 1,333.7 0.0 0.0   Net earnings   -1,436.0 2,829.0 2,828.6 691.0 -156,688.0 971.2 0.0 0.0   Pre-tax profit without non-rec. items   -1,834 3,657 3,656 946 -174,609 1,334 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   0.0 418 418 418 6,406,833 8,418 0.0 0.0   Shareholders equity total   14,683 20,414 20,414 21,048 20,834,947 21,747 21,561 21,561   Interest-bearing liabilities   3,435 3,178 3,178 3,518 8,121,467 9,032 0.0 0.0   Balance sheet total (assets)   18,883 24,826 24,826 25,603 29,979,369 31,541 21,561 21,561   Net Debt   -12,518 -19,656 -19,656 -19,728 -13,505,271 -12,323 -21,561 -21,561     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   -42.0 -47.0 -46.2 -59.0 751,503 160 0.0 0.0   Gross profit growth   27.6% -11.9% 1.6% -27.6% 0.0% -100.0% -100.0% 0.0%   Employees   0 0 0 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)   18,883 24,826 24,826 25,603 29,979,369 31,541 21,561 21,561   Balance sheet change%   1.1% 31.5% -0.0% 3.1% 116,993.2% -99.9% -31.6% 0.0%   Added value   -42.0 -47.0 -46.2 -129.0 643,609.0 39.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 418 -1 1 6,406,415 -6,398,415 -8,418 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 1.0 2.0 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% 100.0% 100.0% 218.6% 85.6% 24.8% 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 %   3.9% 17.5% 15.4% 4.5% 7.4% 0.0% 0.0% 0.0%   ROI %   4.0% 18.3% 16.2% 4.7% 7.6% 0.0% 0.0% 0.0%   ROE %   -9.3% 16.1% 13.9% 3.3% -1.5% 0.0% 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 %   77.8% 82.2% 82.2% 82.2% 69.5% 68.9% 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, %   29,804.8% 41,821.3% 42,519.2% 15,293.0% -2,098.4% -31,094.1% 0.0% 0.0%   Gearing %   23.4% 15.6% 15.6% 16.7% 39.0% 41.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   94.0% 4.9% 5.1% 5.6% 31.6% 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   4.5 5.5 5.5 5.5 4.0 3.5 0.0 0.0   Current Ratio   4.5 5.5 5.5 5.5 4.0 3.5 0.0 0.0   Cash and cash equivalent   15,953.0 22,834.0 22,834.1 23,246.0 21,626,738.0 21,354.9 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   -1,219.0 -1,926.0 -1,925.7 -2,616.0 -3,881,918.0 -4,765.2 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  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 -129 643,609 40 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 -129 643,609 40 0 0   EBIT / employee   0 0 0 -129 643,609 40 0 0   Net earnings / employee   0 0 0 691 -156,688 971 0 0