Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

JP 2024 A/S 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   2.4% 2.4% 2.4% 2.4% 2.4% 2.4% 2.4% 2.4%   Bankruptcy risk   5.7% 5.0% 3.5% 4.6% 6.7% 15.0% 18.2% 18.0%   Credit score (0-100)   42 45 53 45 35 13 8 8   Credit rating   BBB BBB BBB BBB BBB BB 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   1,007 2,943 1,882 1,232 1,115 813 0.0 0.0   EBITDA   -314 1,139 552 -250 -377 -124 0.0 0.0   EBIT   -321 1,132 545 -256 -380 -124 0.0 0.0   Pre-tax profit (PTP)   -328.6 1,109.6 528.5 -266.0 -397.0 -132.0 0.0 0.0   Net earnings   -256.4 865.5 412.2 -207.5 -310.7 -280.6 0.0 0.0   Pre-tax profit without non-rec. items   -329 1,110 529 -266 -397 -132 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   22.6 15.6 8.7 2.5 0.0 0.0 0.0 0.0   Shareholders equity total   232 1,098 1,010 402 91.5 -189 -689 -689   Interest-bearing liabilities   386 168 0.0 154 168 164 689 689   Balance sheet total (assets)   1,134 3,373 1,969 1,066 788 63.3 0.0 0.0   Net Debt   385 -866 -922 -227 162 134 689 689     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   1,007 2,943 1,882 1,232 1,115 813 0.0 0.0   Gross profit growth   -19.0% 192.4% -36.0% -34.5% -9.5% -27.1% -100.0% 0.0%   Employees   3 3 4 4 3 2 0 0   Employee growth %   0.0% 0.0% 33.3% 0.0% -25.0% -33.3% -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)   1,134 3,373 1,969 1,066 788 63 0 0   Balance sheet change%   -6.2% 197.3% -41.6% -45.9% -26.1% -92.0% -100.0% 0.0%   Added value   -313.8 1,138.9 551.6 -250.1 -373.4 -124.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -692 -14 -14 -12 -5 0 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -3.0 1.0 2.0 -1.0 -2.0 -3.0 0.0 0.0   1000.0 Profitability  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 (%)   -31.9% 38.5% 28.9% -20.8% -34.0% -15.3% 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 %   -27.3% 50.2% 20.4% -16.8% -41.0% -23.8% 0.0% 0.0%   ROI %   -50.5% 118.0% 46.3% -31.7% -93.0% -58.6% 0.0% 0.0%   ROE %   -71.2% 130.2% 39.1% -29.4% -125.9% -362.5% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   20.4% 32.5% 51.3% 38.0% 11.7% -76.2% -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, %   -122.6% -76.0% -167.2% 90.9% -43.0% -108.4% 0.0% 0.0%   Gearing %   166.5% 15.3% 0.0% 38.4% 183.4% -86.6% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.2% 8.1% 19.9% 14.2% 10.8% 4.9% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   1.0 1.1 1.9 1.3 1.0 0.3 0.0 0.0   Current Ratio   1.2 1.5 2.1 1.5 1.0 0.3 0.0 0.0   Cash and cash equivalent   1.7 1,034.5 922.3 381.9 5.6 29.3 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   147.5 1,052.9 979.2 332.0 21.7 -189.0 -344.5 -344.5   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   -105 380 138 -63 -124 -62 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -105 380 138 -63 -126 -62 0 0   EBIT / employee   -107 377 136 -64 -127 -62 0 0   Net earnings / employee   -85 289 103 -52 -104 -140 0 0