Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Juuls Køreskole 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% 2.0% 2.0%   Bankruptcy risk   1.5% 1.8% 1.5% 1.6% 5.6% 5.0% 15.1% 14.8%   Credit score (0-100)   77 73 77 73 40 43 13 14   Credit rating   A A A A BBB BBB BB BB   Credit limit (kDKK)   4.9 0.6 13.1 5.4 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)  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   1,211 850 1,451 1,956 1,040 911 0.0 0.0   EBITDA   1,092 793 1,393 1,420 -176 -309 0.0 0.0   EBIT   615 368 1,054 1,233 -184 -318 0.0 0.0   Pre-tax profit (PTP)   590.2 348.1 1,026.9 1,229.9 -191.9 -336.3 0.0 0.0   Net earnings   459.1 265.8 797.6 954.4 -150.1 -263.1 0.0 0.0   Pre-tax profit without non-rec. items   590 348 1,027 1,230 -192 -336 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   104 120 106 34.2 25.8 17.4 0.0 0.0   Shareholders equity total   1,083 1,099 1,897 1,851 552 289 239 239   Interest-bearing liabilities   0.0 42.2 0.0 0.0 252 403 0.0 0.0   Balance sheet total (assets)   1,624 1,279 2,241 2,324 940 1,107 239 239   Net Debt   -231 40.3 -375 -608 252 401 -239 -239     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   1,211 850 1,451 1,956 1,040 911 0.0 0.0   Gross profit growth   -6.3% -29.8% 70.7% 34.8% -46.8% -12.5% -100.0% 0.0%   Employees   0 2 2 2 2 3 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 50.0% -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)   1,624 1,279 2,241 2,324 940 1,107 239 239   Balance sheet change%   -5.4% -21.2% 75.2% 3.7% -59.6% 17.8% -78.4% 0.0%   Added value   1,092.0 793.2 1,392.8 1,419.7 1.8 -309.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -955 -719 -661 -438 -17 -17 -17 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 (%)   50.8% 43.3% 72.7% 63.0% -17.7% -34.9% 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 %   36.8% 25.3% 60.3% 55.0% -10.4% -30.0% 0.0% 0.0%   ROI %   56.9% 33.1% 69.8% 66.9% -12.8% -41.1% 0.0% 0.0%   ROE %   53.8% 24.4% 53.2% 50.9% -12.5% -62.6% 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 %   79.1% 87.9% 84.9% 80.4% 60.0% 26.1% 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, %   -21.2% 5.1% -26.9% -42.8% -143.1% -129.6% 0.0% 0.0%   Gearing %   0.0% 3.8% 0.0% 0.0% 45.6% 139.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   10.8% 93.1% 159.4% 0.0% 17.2% 8.8% 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   2.2 3.7 5.5 4.8 2.2 1.2 0.0 0.0   Current Ratio   1.1 3.1 5.4 4.6 2.1 1.2 0.0 0.0   Cash and cash equivalent   231.2 2.0 374.6 608.3 0.0 2.2 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   75.7 384.7 1,505.1 1,704.8 418.2 159.1 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   0 397 696 710 1 -103 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 397 696 710 -88 -103 0 0   EBIT / employee   0 184 527 617 -92 -106 0 0   Net earnings / employee   0 133 399 477 -75 -88 0 0