Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

JWIPC A/S 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% 2.2% 2.2%   Bankruptcy risk   8.3% 13.5% 17.9% 4.8% 4.3% 11.2% 18.2% 18.0%   Credit score (0-100)   31 18 8 44 47 21 8 8   Credit rating   BB BB B BBB BBB BB B B   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   1,612 769 545 2,900 4,051 321 0.0 0.0   EBITDA   489 -476 -642 1,902 2,757 -928 0.0 0.0   EBIT   489 -476 -642 1,902 2,757 -928 0.0 0.0   Pre-tax profit (PTP)   489.1 -475.7 -642.1 1,778.1 2,756.2 -922.5 0.0 0.0   Net earnings   585.0 -475.7 -642.1 1,633.1 2,149.5 -922.5 0.0 0.0   Pre-tax profit without non-rec. items   489 -476 -642 1,778 2,756 -922 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 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   307 -169 -811 822 2,650 269 -231 -231   Interest-bearing liabilities   474 582 642 123 135 0.0 231 231   Balance sheet total (assets)   4,488 874 2,444 2,663 3,442 516 0.0 0.0   Net Debt   -1,485 -138 -533 -1,445 -2,624 -386 231 231     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   1,612 769 545 2,900 4,051 321 0.0 0.0   Gross profit growth   11,686.3% -52.3% -29.1% 431.7% 39.7% -92.1% -100.0% 0.0%   Employees   1 1 1 1 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% -100.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   4,488 874 2,444 2,663 3,442 516 0 0   Balance sheet change%   1,110.3% -80.5% 179.7% 9.0% 29.3% -85.0% -100.0% 0.0%   Added value   489.1 -475.7 -641.9 1,902.1 2,757.1 -928.3 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 0 0 0 0 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 -1.0 -2.0 1.0 2.0 -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 (%)   30.3% -61.9% -117.7% 65.6% 68.1% -289.5% 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 %   19.0% -17.2% -29.9% 64.3% 90.3% -46.1% 0.0% 0.0%   ROI %   117.3% -69.8% -104.8% 239.6% 147.9% -59.7% 0.0% 0.0%   ROE %   172.6% -80.6% -38.7% 100.0% 123.8% -63.2% 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 %   6.8% -19.4% -50.7% 38.9% 77.0% 52.1% -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, %   -303.6% 29.0% 83.1% -76.0% -95.2% 41.5% 0.0% 0.0%   Gearing %   154.2% -345.3% -79.2% 15.0% 5.1% 0.0% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 32.4% 1.2% 15.7% 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   1.0 0.8 1.0 2.1 4.2 2.1 0.0 0.0   Current Ratio   1.1 0.8 0.8 1.4 4.3 2.1 0.0 0.0   Cash and cash equivalent   1,958.3 720.1 1,175.6 1,568.4 2,759.5 385.7 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   307.1 -168.6 -810.8 822.3 2,649.5 268.8 -115.6 -115.6   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   489 -476 -642 1,902 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   489 -476 -642 1,902 0 0 0 0   EBIT / employee   489 -476 -642 1,902 0 0 0 0   Net earnings / employee   585 -476 -642 1,633 0 0 0 0