Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

SPECIALLÆGERNE JUUL SKOV OG JUNG JOHANSEN 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% 0.7% 0.7%   Bankruptcy risk   1.8% 2.0% 2.0% 1.9% 1.7% 2.5% 17.5% 17.5%   Credit score (0-100)   72 70 69 69 72 62 9 9   Credit rating   A A A A A BBB B B   Credit limit (kDKK)   1.1 0.4 0.6 0.6 2.5 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   5,316 5,487 5,735 5,007 4,957 5,664 0.0 0.0   EBITDA   1,173 1,160 1,623 844 1,028 1,314 0.0 0.0   EBIT   1,084 1,100 1,521 791 1,001 1,301 0.0 0.0   Pre-tax profit (PTP)   1,080.5 1,096.9 1,517.0 787.2 999.7 1,297.8 0.0 0.0   Net earnings   840.8 853.8 1,180.4 612.0 778.6 1,010.6 0.0 0.0   Pre-tax profit without non-rec. items   1,081 1,097 1,517 787 1,000 1,298 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   118 153 527 99.5 73.3 101 0.0 0.0   Shareholders equity total   994 1,048 1,329 841 1,019 1,330 205 205   Interest-bearing liabilities   0.0 0.0 0.0 0.0 371 0.0 0.0 0.0   Balance sheet total (assets)   1,774 1,790 2,158 1,362 1,754 1,933 205 205   Net Debt   -934 -920 -917 -535 -556 -1,168 -205 -205     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   5,316 5,487 5,735 5,007 4,957 5,664 0.0 0.0   Gross profit growth   -7.2% 3.2% 4.5% -12.7% -1.0% 14.3% -100.0% 0.0%   Employees   5 5 5 5 5 4 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% -20.0% -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)   1,774 1,790 2,158 1,362 1,754 1,933 205 205   Balance sheet change%   -18.0% 0.9% 20.6% -36.9% 28.8% 10.2% -89.4% 0.0%   Added value   1,172.9 1,160.3 1,623.4 843.8 1,053.9 1,313.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -178 -26 272 -480 -53 15 -101 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 (%)   20.4% 20.1% 26.5% 15.8% 20.2% 23.0% 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 %   55.0% 61.7% 77.0% 45.0% 64.3% 70.6% 0.0% 0.0%   ROI %   92.3% 99.6% 119.6% 73.0% 89.8% 95.7% 0.0% 0.0%   ROE %   71.6% 83.6% 99.3% 56.4% 83.7% 86.0% 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 %   56.0% 58.5% 61.6% 61.7% 58.1% 68.8% 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, %   -79.6% -79.3% -56.5% -63.4% -54.1% -88.9% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 36.4% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 0.9% 1.9% 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   1.9 2.6 1.8 2.1 2.1 2.8 0.0 0.0   Current Ratio   1.9 2.6 1.8 2.1 2.1 2.8 0.0 0.0   Cash and cash equivalent   933.9 919.9 917.0 535.0 926.9 1,167.9 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   730.3 916.0 655.3 595.2 800.1 1,083.1 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   235 232 325 169 211 328 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   235 232 325 169 206 328 0 0   EBIT / employee   217 220 304 158 200 325 0 0   Net earnings / employee   168 171 236 122 156 253 0 0