Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

JAXHOUSE 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% 2.2% 2.2%   Bankruptcy risk   1.1% 2.1% 1.8% 1.1% 1.7% 1.1% 6.9% 6.9%   Credit score (0-100)   86 68 72 84 72 83 35 35   Credit rating   A BBB A A A A BBB BBB   Credit limit (kDKK)   152.2 0.1 1.6 687.4 11.8 419.1 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   1,231 675 647 3,457 353 461 0.0 0.0   EBITDA   1,231 675 647 3,457 353 461 0.0 0.0   EBIT   730 171 143 2,913 24.9 133 0.0 0.0   Pre-tax profit (PTP)   295.5 -245.1 -253.7 2,610.3 1.8 234.1 0.0 0.0   Net earnings   231.0 -189.7 -190.8 2,049.3 0.8 183.1 0.0 0.0   Pre-tax profit without non-rec. items   295 -245 -254 2,610 1.8 234 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   12,694 12,189 12,547 6,978 6,650 6,321 0.0 0.0   Shareholders equity total   2,722 2,532 2,341 9,390 9,391 9,574 9,494 9,494   Interest-bearing liabilities   10,465 10,372 9,977 6,380 570 0.0 0.0 0.0   Balance sheet total (assets)   13,729 13,370 12,742 16,571 10,223 9,914 9,494 9,494   Net Debt   9,437 9,659 9,950 -3,060 -2,963 -110 -9,494 -9,494     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   1,231 675 647 3,457 353 461 0.0 0.0   Gross profit growth   53.3% -45.1% -4.2% 433.9% -89.8% 30.5% -100.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 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)   13,729 13,370 12,742 16,571 10,223 9,914 9,494 9,494   Balance sheet change%   -5.0% -2.6% -4.7% 30.1% -38.3% -3.0% -4.2% 0.0%   Added value   1,231.4 675.5 647.4 3,456.7 568.1 460.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -943 -1,008 -146 -6,112 -657 -657 -6,321 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 (%)   59.3% 25.4% 22.1% 84.3% 7.1% 28.7% 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 %   5.2% 1.3% 1.1% 19.9% 0.2% 2.3% 0.0% 0.0%   ROI %   5.3% 1.3% 1.1% 20.4% 0.2% 2.4% 0.0% 0.0%   ROE %   8.9% -7.2% -7.8% 34.9% 0.0% 1.9% 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 %   19.8% 18.9% 18.4% 56.7% 92.0% 96.6% 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, %   766.4% 1,429.9% 1,536.9% -88.5% -838.7% -23.8% 0.0% 0.0%   Gearing %   384.5% 409.6% 426.1% 67.9% 6.1% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.0% 4.0% 3.9% 3.7% 0.7% 0.3% 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   0.2 0.2 0.0 1.4 5.3 19.3 0.0 0.0   Current Ratio   0.2 0.2 0.0 1.4 5.2 19.3 0.0 0.0   Cash and cash equivalent   1,027.9 712.7 26.5 9,439.9 3,533.1 109.7 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   -4,205.2 -4,224.3 -5,121.2 2,557.7 2,889.7 3,405.7 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 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0