Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Joile Nails 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% 1.5% 7.5%   Bankruptcy risk   9.4% 4.2% 3.3% 5.4% 6.4% 4.4% 14.7% 11.7%   Credit score (0-100)   28 50 55 40 36 46 14 20   Credit rating   BB BBB BBB BBB BBB BBB BB BB   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)  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   482 1,471 1,401 755 765 588 0.0 0.0   EBITDA   33.3 575 651 54.3 -288 77.2 0.0 0.0   EBIT   19.0 555 628 31.5 -311 65.8 0.0 0.0   Pre-tax profit (PTP)   19.0 553.0 619.4 20.4 -322.2 65.7 0.0 0.0   Net earnings   14.5 432.1 481.5 15.5 -322.2 65.7 0.0 0.0   Pre-tax profit without non-rec. items   19.0 553 619 20.4 -322 65.7 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   99.8 79.9 57.1 34.2 11.4 0.0 0.0 0.0   Shareholders equity total   64.5 397 878 744 421 487 437 437   Interest-bearing liabilities   62.4 61.4 27.0 27.0 335 385 0.0 0.0   Balance sheet total (assets)   375 840 1,716 1,596 1,105 1,140 437 437   Net Debt   -61.3 -476 -1,040 -901 -427 -446 -437 -437     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   482 1,471 1,401 755 765 588 0.0 0.0   Gross profit growth   0.0% 204.9% -4.7% -46.1% 1.4% -23.1% -100.0% 0.0%   Employees   0 0 0 0 0 2 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)   375 840 1,716 1,596 1,105 1,140 437 437   Balance sheet change%   0.0% 123.9% 104.4% -7.0% -30.8% 3.2% -61.7% 0.0%   Added value   33.3 574.7 650.7 54.3 -287.8 77.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   86 -40 -46 -46 -46 -23 0 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 -1.0 1.0 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 (%)   3.9% 37.7% 44.8% 4.2% -40.6% 11.2% 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 %   5.1% 91.3% 49.1% 1.9% -23.0% 5.9% 0.0% 0.0%   ROI %   15.0% 189.6% 92.1% 3.8% -40.7% 8.1% 0.0% 0.0%   ROE %   22.5% 187.4% 75.5% 1.9% -55.3% 14.5% 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% 47.2% 51.2% 46.6% 38.1% 42.7% 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, %   -184.2% -82.9% -159.8% -1,659.3% 148.5% -577.6% 0.0% 0.0%   Gearing %   96.6% 15.5% 3.1% 3.6% 79.6% 79.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 2.7% 19.2% 40.8% 6.4% 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   0.5 1.4 2.0 1.8 1.3 1.5 0.0 0.0   Current Ratio   0.5 1.4 2.0 1.8 1.3 1.5 0.0 0.0   Cash and cash equivalent   123.6 537.9 1,066.9 927.6 762.9 831.3 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   -156.0 196.1 821.1 709.4 221.2 320.1 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 0 0 0 0 39 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 39 0 0   EBIT / employee   0 0 0 0 0 33 0 0   Net earnings / employee   0 0 0 0 0 33 0 0