Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

JS HOLDING AF 22. DECEMBER 2004 ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... 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% 1.5%   Bankruptcy risk   1.8% 1.5% 1.6% 1.2% 1.7% 1.7% 16.1% 15.8%   Credit score (0-100)   73 78 75 82 72 72 11 12   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   2.9 37.1 21.3 351.2 16.9 18.0 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 4,003 777 777 777   Gross profit   -4.9 -4.9 -4.9 -4.6 3,998 771 0.0 0.0   EBITDA   -4.9 -4.9 -4.9 -4.6 3,998 771 0.0 0.0   EBIT   -4.9 -4.9 -4.9 -4.6 3,998 771 0.0 0.0   Pre-tax profit (PTP)   1,133.5 1,047.1 1,675.6 2,641.8 3,698.1 701.8 0.0 0.0   Net earnings   1,133.5 1,047.1 1,675.6 2,601.6 3,696.3 693.8 0.0 0.0   Pre-tax profit without non-rec. items   1,133 1,047 1,676 2,642 3,698 702 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   7,000 7,939 9,504 11,993 15,575 16,151 350 350   Interest-bearing liabilities   0.0 0.0 0.0 100 0.0 0.0 0.0 0.0   Balance sheet total (assets)   7,004 7,943 9,508 12,137 15,578 16,154 350 350   Net Debt   -22.2 -75.1 -171 -517 -402 -400 -350 -350     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 4,003 777 777 777   Net sales growth   0.0% 0.0% 0.0% 0.0% 0.0% -80.6% 0.0% 0.0%   Gross profit   -4.9 -4.9 -4.9 -4.6 3,998 771 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 5.5% 0.0% -80.7% -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)   7,004 7,943 9,508 12,137 15,578 16,154 350 350   Balance sheet change%   17.2% 13.4% 19.7% 27.6% 28.4% 3.7% -97.8% 0.0%   Added value   -4.9 -4.9 -4.9 -4.6 3,998.0 770.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 99.9% 99.2% 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 -1.0 0.0 0.0   EBIT trend   -2.0 -3.0 -4.0 -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% 99.9% 99.2% 0.0% 0.0%   EBIT %   0.0% 0.0% 0.0% 0.0% 99.9% 99.2% 0.0% 0.0%   EBIT to gross profit (%)   100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 0.0% 0.0%   Net Earnings %   0.0% 0.0% 0.0% 0.0% 92.3% 89.3% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 0.0% 0.0% 0.0% 92.3% 89.3% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 0.0% 0.0% 0.0% 92.4% 90.4% 0.0% 0.0%   ROA %   17.5% 14.0% 19.5% 24.4% 28.9% 5.0% 0.0% 0.0%   ROI %   17.5% 14.0% 19.5% 24.5% 28.9% 5.0% 0.0% 0.0%   ROE %   17.5% 14.0% 19.2% 24.2% 26.8% 4.4% 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 %   99.9% 100.0% 100.0% 98.8% 100.0% 100.0% 100.0% 100.0%   Relative indebtedness %   0.0% 0.0% 0.0% 0.0% 0.1% 0.5% 0.0% 0.0%   Relative net indebtedness %   0.0% 0.0% 0.0% 0.0% -10.0% -51.0% -45.1% -45.1%   Net int. bear. debt to EBITDA, %   451.6% 1,530.9% 3,477.7% 11,158.8% -10.1% -51.9% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.8% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 1.6% 599.7% 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   5.9 37.2 53.1 4.4 109.4 109.2 0.0 0.0   Current Ratio   5.9 37.2 53.1 4.4 109.4 109.2 0.0 0.0   Cash and cash equivalent   22.2 75.1 170.6 617.1 402.3 399.9 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% 10.2% 52.7% 45.1% 45.1%   Net working capital   17.1 133.1 37.3 -102.3 9.9 12.5 0.0 0.0   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.2% 1.6% 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