Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

JBF PROJEKTERING 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% 1.5% 1.1%   Bankruptcy risk   0.6% 0.6% 0.8% 0.7% 0.6% 0.7% 7.7% 7.3%   Credit score (0-100)   97 97 92 94 97 94 32 33   Credit rating   AA AA AA AA AA AA BB BBB   Credit limit (kDKK)   2,239.4 2,633.6 2,426.3 3,327.8 3,772.8 3,902.5 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   4,262 4,577 4,180 4,813 6,019 7,216 0.0 0.0   EBITDA   4,262 4,577 4,180 4,813 6,019 6,766 0.0 0.0   EBIT   4,018 4,340 3,377 3,782 4,873 5,325 0.0 0.0   Pre-tax profit (PTP)   2,747.8 4,161.9 2,089.6 8,135.8 3,237.3 3,045.9 0.0 0.0   Net earnings   1,743.6 3,318.4 1,394.9 7,396.5 2,475.3 2,304.4 0.0 0.0   Pre-tax profit without non-rec. items   2,748 4,162 2,090 8,136 3,237 3,046 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   71,433 70,121 78,817 96,866 113,151 123,468 0.0 0.0   Shareholders equity total   21,019 24,337 25,732 33,128 35,604 37,908 37,658 37,658   Interest-bearing liabilities   47,427 45,207 52,496 60,672 80,444 87,653 0.0 0.0   Balance sheet total (assets)   71,485 74,345 82,375 98,137 118,317 127,404 37,658 37,658   Net Debt   47,375 44,326 52,444 60,101 79,942 87,429 -37,658 -37,658     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   4,262 4,577 4,180 4,813 6,019 7,216 0.0 0.0   Gross profit growth   3.1% 7.4% -8.7% 15.1% 25.1% 19.9% -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)   71,485 74,345 82,375 98,137 118,317 127,404 37,658 37,658   Balance sheet change%   0.3% 4.0% 10.8% 19.1% 20.6% 7.7% -70.4% 0.0%   Added value   4,262.1 4,576.8 4,180.2 4,812.7 5,904.0 6,766.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   2,170 -1,549 7,892 17,019 15,139 8,876 -123,468 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 5.0 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 (%)   94.3% 94.8% 80.8% 78.6% 81.0% 73.8% 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 %   4.7% 6.7% 3.9% 10.2% 4.8% 4.6% 0.0% 0.0%   ROI %   4.9% 6.9% 4.0% 10.7% 4.9% 4.7% 0.0% 0.0%   ROE %   8.7% 14.6% 5.6% 25.1% 7.2% 6.3% 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 %   29.4% 32.8% 31.3% 33.8% 30.1% 29.8% 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, %   1,111.5% 968.5% 1,254.6% 1,248.8% 1,328.3% 1,292.2% 0.0% 0.0%   Gearing %   225.6% 185.8% 204.0% 183.1% 225.9% 231.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.3% 1.5% 1.9% 2.0% 2.7% 3.2% 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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Current Ratio   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Cash and cash equivalent   52.0 881.3 51.7 571.1 502.6 224.1 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   -22,238.9 -26,396.5 -38,376.7 -50,293.8 -71,507.4 -82,586.7 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   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