Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

JACOB ROSDAM EJENDOMME 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  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Bankruptcy risk for industry   0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3%   Bankruptcy risk   4.8% 8.8% 5.1% 5.3% 5.8% 7.7% 16.1% 16.1%   Credit score (0-100)   47 29 44 42 38 31 10 11   Credit rating   BBB BB BBB BBB BBB BB 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)  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   97.1 -13.8 16.0 -1.9 10.3 -119 0.0 0.0   EBITDA   97.1 -75.1 7.7 -1.9 10.3 -119 0.0 0.0   EBIT   79.3 -104 3.7 -1.9 9.0 -128 0.0 0.0   Pre-tax profit (PTP)   32.0 -167.4 -17.1 -21.9 -13.1 -173.4 0.0 0.0   Net earnings   25.0 -123.9 -13.4 -17.1 -10.3 -135.3 0.0 0.0   Pre-tax profit without non-rec. items   32.0 -167 -17.1 -21.9 -13.1 -173 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Tangible assets total   2,189 76.3 0.0 0.0 18.4 552 0.0 0.0   Shareholders equity total   118 54.4 41.0 24.0 114 -21.5 -71.5 -71.5   Interest-bearing liabilities   2,100 1,127 761 775 682 1,212 71.5 71.5   Balance sheet total (assets)   2,250 1,198 810 810 810 1,218 0.0 0.0   Net Debt   2,099 54.0 28.4 17.9 275 913 71.5 71.5     See the entire balance sheet 1000.0 Volume  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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   97.1 -13.8 16.0 -1.9 10.3 -119 0.0 0.0   Gross profit growth   -23.9% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 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)   2,250 1,198 810 810 810 1,218 0 0   Balance sheet change%   25.3% -46.8% -32.4% -0.0% 0.1% 50.3% -100.0% 0.0%   Added value   97.1 -75.1 7.7 -1.9 9.0 -119.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   491 -2,141 -80 0 17 525 -552 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 -1.0 1.0 -1.0 1.0 -1.0 0.0 0.0   1000.0 Profitability  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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 (%)   81.7% 752.7% 23.0% 100.0% 87.2% 107.6% 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 %   3.9% -6.0% 0.4% -0.2% 1.1% -12.5% 0.0% 0.0%   ROI %   4.0% -6.1% 0.4% -0.2% 1.1% -12.7% 0.0% 0.0%   ROE %   23.6% -143.5% -28.0% -52.5% -14.9% -20.3% 0.0% 0.0%   1000.0 Solidity  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Equity ratio %   5.3% 4.5% 5.1% 3.0% 14.0% -1.7% -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, %   2,162.4% -71.9% 369.4% -963.3% 2,669.5% -767.5% 0.0% 0.0%   Gearing %   1,774.7% 2,071.2% 1,853.5% 3,229.3% 599.8% -5,628.3% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.5% 4.0% 2.2% 2.6% 3.0% 4.8% 0.0% 0.0%   1000.0 Liquidity  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Quick Ratio   0.0 1.0 1.0 1.0 0.7 0.3 0.0 0.0   Current Ratio   0.0 1.0 1.0 1.0 0.7 0.3 0.0 0.0   Cash and cash equivalent   1.5 1,072.7 732.4 756.8 407.7 298.7 0.0 0.0   1000.0 Capital use efficiency  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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   -1,017.1 -46.9 15.0 -2.0 -180.7 -839.3 -35.8 -35.8   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   97 -75 8 -2 9 -119 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   97 -75 8 -2 10 -119 0 0   EBIT / employee   79 -104 4 -2 9 -128 0 0   Net earnings / employee   25 -124 -13 -17 -10 -135 0 0