Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

J.O 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  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% 1.1% 1.1%   Bankruptcy risk   12.9% 15.9% 17.9% 15.0% 16.4% 14.0% 16.0% 16.0%   Credit score (0-100)   19 13 8 12 10 15 12 12   Credit rating   BB BB B BB BB 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)  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   319 322 178 286 -15.7 -11.9 0.0 0.0   EBITDA   187 222 78.8 273 -15.7 -11.9 0.0 0.0   EBIT   -47.7 -20.6 -164 178 -15.7 -11.9 0.0 0.0   Pre-tax profit (PTP)   -81.3 -51.7 -190.4 195.0 -17.6 -10.4 0.0 0.0   Net earnings   -81.3 -51.7 -190.4 195.0 -17.6 -10.4 0.0 0.0   Pre-tax profit without non-rec. items   -81.3 -51.7 -190 195 -17.6 -10.4 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   392 233 73.6 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   -283 -335 -525 -330 -347 -358 -484 -484   Interest-bearing liabilities   421 326 455 455 456 456 484 484   Balance sheet total (assets)   599 341 193 145 129 118 0.0 0.0   Net Debt   421 326 366 323 332 343 484 484     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   319 322 178 286 -15.7 -11.9 0.0 0.0   Gross profit growth   48.0% 0.8% -44.7% 60.3% 0.0% 24.2% 0.0% 0.0%   Employees   1 1 1 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% -100.0% 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)   599 341 193 145 129 118 0 0   Balance sheet change%   -28.1% -43.0% -43.3% -24.8% -11.3% -8.1% -100.0% 0.0%   Added value   186.6 222.2 78.8 272.7 78.8 -11.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -414 -485 -485 -189 0 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 -4.0 -5.0 1.0 -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% 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 (%)   -14.9% -6.4% -92.0% 62.4% 100.0% 100.0% 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 %   -5.0% -2.6% -23.5% 33.6% -3.3% -2.0% 0.0% 0.0%   ROI %   -11.1% -5.5% -41.2% 43.6% -3.5% -2.0% 0.0% 0.0%   ROE %   -11.4% -11.0% -71.3% 115.2% -12.8% -8.4% 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 %   -32.1% -49.5% -73.1% -69.4% -72.9% -75.1% -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, %   225.5% 146.9% 465.0% 118.3% -2,111.0% -2,869.4% 0.0% 0.0%   Gearing %   -148.8% -97.5% -86.7% -138.0% -131.3% -127.5% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   7.8% 8.4% 6.8% 1.3% 0.4% 0.2% 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 0.1 0.3 0.3 0.2 0.0 0.0   Current Ratio   0.0 0.0 0.1 0.3 0.3 0.2 0.0 0.0   Cash and cash equivalent   0.0 0.0 88.8 132.7 124.0 113.8 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   -862.9 -668.4 -609.5 -329.9 -347.5 -357.9 -242.0 -242.0   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   187 222 79 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   187 222 79 0 0 0 0 0   EBIT / employee   -48 -21 -164 0 0 0 0 0   Net earnings / employee   -81 -52 -190 0 0 0 0 0