Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Janum Højgaard 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% 0.4% 0.4%   Bankruptcy risk   18.1% 20.0% 8.0% 8.3% 6.8% 6.9% 18.1% 18.1%   Credit score (0-100)   9 6 30 28 34 34 8 8   Credit rating   B B BB BB BBB BBB 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   53.5 94.5 80.2 84.0 92.3 132 0.0 0.0   EBITDA   18.1 61.5 56.4 59.8 67.9 105 0.0 0.0   EBIT   18.1 61.5 41.0 32.5 38.5 60.8 0.0 0.0   Pre-tax profit (PTP)   18.1 61.5 40.7 31.9 37.9 58.9 0.0 0.0   Net earnings   14.1 48.0 31.7 24.9 30.3 46.5 0.0 0.0   Pre-tax profit without non-rec. items   18.1 61.5 40.7 31.9 37.9 58.9 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 0.0 121 93.8 151 106 0.0 0.0   Shareholders equity total   48.2 96.2 128 153 183 230 180 180   Interest-bearing liabilities   0.0 4.0 17.5 22.3 49.7 56.8 0.0 0.0   Balance sheet total (assets)   76.3 127 169 214 277 323 180 180   Net Debt   -64.0 -100 -7.7 -74.9 -52.1 -136 -180 -180     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   53.5 94.5 80.2 84.0 92.3 132 0.0 0.0   Gross profit growth   0.0% 76.6% -15.2% 4.8% 9.8% 42.7% -100.0% 0.0%   Employees   1 1 1 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)   76 127 169 214 277 323 180 180   Balance sheet change%   97.0% 66.8% 32.9% 26.4% 29.3% 16.7% -44.4% 0.0%   Added value   18.1 61.5 56.4 59.8 65.8 105.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 106 -55 27 -89 -106 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 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 (%)   33.9% 65.1% 51.2% 38.6% 41.7% 46.2% 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 %   31.5% 60.4% 27.7% 16.9% 15.7% 20.3% 0.0% 0.0%   ROI %   44.1% 82.9% 32.9% 19.8% 18.4% 23.0% 0.0% 0.0%   ROE %   34.4% 66.4% 28.3% 17.7% 18.1% 22.5% 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 %   63.2% 75.5% 75.5% 71.4% 66.2% 71.1% 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, %   -353.2% -163.2% -13.7% -125.3% -76.7% -128.9% 0.0% 0.0%   Gearing %   0.0% 4.1% 13.7% 14.6% 27.2% 24.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 3.3% 3.0% 1.7% 3.8% 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   2.7 4.1 1.3 2.1 1.4 2.4 0.0 0.0   Current Ratio   2.7 4.1 1.3 2.1 1.4 2.4 0.0 0.0   Cash and cash equivalent   64.0 104.4 25.2 97.2 101.8 192.6 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   48.2 96.2 10.9 62.7 38.7 126.7 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   18 61 56 60 66 105 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   18 61 56 60 68 105 0 0   EBIT / employee   18 61 41 32 38 61 0 0   Net earnings / employee   14 48 32 25 30 46 0 0