JB Emballage ApS

 

Quicksearch
from your own companies




Analyst: XBRLDenmark
 
Loading...

Loading...

Loading...

Loading...

 
Loading...

Bankruptcy Risk 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Bankruptcy risk for industry  1.9% 1.9% 1.9% 1.9% 1.9%  
Bankruptcy risk  29.6% 28.8% 19.5% 19.4% 19.1%  
Credit score (0-100)  2 2 5 6 6  
Credit rating  C B B B B  
Credit limit (kDKK)  -0.0 -0.0 -0.0 -0.0 -0.0  

How are these values calculated?
 
View the automatically generated explanation of bankruptcy risk

Income statement (kDKK) 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6

Net sales  0 0 0 0 0  
Gross profit  1,551 1,821 2,778 2,247 2,686  
EBITDA  -140 -702 -55.3 36.8 424  
EBIT  -271 -850 -231 -21.7 371  
Pre-tax profit (PTP)  -393.1 -941.3 -340.8 -197.1 282.4  
Net earnings  -306.8 -734.6 -266.2 -172.6 207.4  
Pre-tax profit without non-rec. items  -393 -941 -341 -197 282  

 
See the entire income statement

Balance sheet (kDKK) 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6

Tangible assets total  413 424 264 205 152  
Shareholders equity total  -615 -1,349 -1,615 -1,788 -1,581  
Interest-bearing liabilities  0.0 0.0 0.0 0.0 0.0  
Balance sheet total (assets)  1,014 1,222 1,215 1,102 1,009  

Net Debt  -7.9 -59.1 -20.4 -0.4 -2.7  
 
See the entire balance sheet

Volume 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6

Net sales  0 0 0 0 0  
Net sales growth  0.0% 0.0% 0.0% 0.0% 0.0%  
Gross profit  1,551 1,821 2,778 2,247 2,686  
Gross profit growth  95.7% 17.4% 52.6% -19.1% 19.5%  
Employees  7 8 8 7 7  
Employee growth %  75.0% 14.3% 0.0% -12.5% 0.0%  
Employee expenses  0.0 0.0 0.0 0.0 0.0  
Balance sheet total (assets)  1,014 1,222 1,215 1,102 1,009  
Balance sheet change%  22.8% 20.4% -0.5% -9.4% -8.4%  
Added value  -139.9 -702.2 -55.3 154.0 424.5  
Added value %  0.0% 0.0% 0.0% 0.0% 0.0%  
Investments  -70 -138 -335 -117 -107  

Net sales trend  0.0 0.0 0.0 0.0 0.0  
EBIT trend  -4.0 -5.0 -5.0 -5.0 1.0  

Profitability 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
EBITDA %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT to gross profit (%)  -17.5% -46.7% -8.3% -1.0% 13.8%  
Net Earnings %  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%  
Pre tax profit less extraordinaries %  0.0% 0.0% 0.0% 0.0% 0.0%  
ROA %  -19.6% -40.5% -8.6% -0.8% 13.5%  
ROI %  -167.6% 0.0% 0.0% 0.0% 0.0%  
ROE %  -33.3% -65.7% -21.8% -14.9% 19.7%  

Solidity 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Equity ratio %  -37.7% -52.5% -57.1% -61.9% -61.0%  
Relative indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Relative net indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net int. bear. debt to EBITDA, %  5.6% 8.4% 36.9% -1.2% -0.6%  
Gearing %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net interest  0 0 0 0 0  
Financing costs %  75.6% 0.0% 0.0% 0.0% 0.0%  

Liquidity 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Quick Ratio  0.3 0.3 0.3 0.2 0.3  
Current Ratio  0.3 0.3 0.3 0.3 0.3  
Cash and cash equivalent  7.9 59.1 20.4 0.4 2.7  

Capital use efficiency 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Trade debtors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Trade creditors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Current assets / Net sales %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net working capital  -1,076.9 -1,822.0 -1,951.9 -2,072.4 -1,819.3  
Net working capital %  0.0% 0.0% 0.0% 0.0% 0.0%  

Employee efficiency 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Net sales / employee  0 0 0 0 0  
Added value / employee  -20 -88 -7 22 61  
Employee expenses / employee  0 0 0 0 0  
EBITDA / employee  -20 -88 -7 5 61  
EBIT / employee  -39 -106 -29 -3 53  
Net earnings / employee  -44 -92 -33 -25 30