Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

J.M.R.M INVEST 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3%   Bankruptcy risk   1.9% 2.2% 1.9% 2.9% 2.7% 2.0% 10.2% 10.2%   Credit score (0-100)   72 65 69 58 59 68 24 24   Credit rating   A BBB A BBB BBB A BB BB   Credit limit (kDKK)   1.1 0.1 0.9 0.0 0.0 0.2 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   316 306 280 320 358 412 0.0 0.0   EBITDA   316 306 216 262 358 412 0.0 0.0   EBIT   880 350 700 218 336 396 0.0 0.0   Pre-tax profit (PTP)   780.4 254.0 699.8 218.2 38.1 191.1 0.0 0.0   Net earnings   608.6 197.8 545.4 158.3 29.7 149.1 0.0 0.0   Pre-tax profit without non-rec. items   780 254 764 276 38.1 191 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   5,316 5,360 5,844 5,800 5,821 5,806 0.0 0.0   Shareholders equity total   2,655 2,853 3,398 3,556 1,684 1,711 1,648 1,648   Interest-bearing liabilities   2,048 1,896 1,555 1,266 3,213 3,245 0.0 0.0   Balance sheet total (assets)   5,480 5,624 5,910 5,803 6,127 6,240 1,648 1,648   Net Debt   1,884 1,682 1,489 1,265 2,918 2,811 -1,648 -1,648     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   316 306 280 320 358 412 0.0 0.0   Gross profit growth   -0.8% -3.1% -8.3% 14.3% 11.7% 15.2% -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)   5,480 5,624 5,910 5,803 6,127 6,240 1,648 1,648   Balance sheet change%   11.1% 2.6% 5.1% -1.8% 5.6% 1.8% -73.6% 0.0%   Added value   879.6 349.9 699.8 218.2 336.1 412.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   564 44 484 -44 -0 -32 -5,806 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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 (%)   278.7% 114.4% 249.5% 68.1% 93.9% 96.0% 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 %   16.9% 6.3% 12.1% 3.7% 4.9% 6.4% 0.0% 0.0%   ROI %   17.1% 6.4% 12.4% 3.8% 5.0% 6.5% 0.0% 0.0%   ROE %   25.9% 7.2% 17.4% 4.6% 1.1% 8.8% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   48.5% 50.7% 57.5% 61.3% 39.7% 39.4% 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, %   596.9% 549.8% 689.9% 482.6% 815.4% 681.7% 0.0% 0.0%   Gearing %   77.1% 66.4% 45.8% 35.6% 190.8% 189.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.6% 4.9% -3.7% -4.1% 11.3% 6.4% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   0.3 0.1 0.0 0.0 3.0 1.5 0.0 0.0   Current Ratio   0.3 0.1 0.0 0.0 3.0 1.5 0.0 0.0   Cash and cash equivalent   163.7 213.9 66.1 1.3 295.1 433.7 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   -390.9 -1,767.2 -1,580.1 -1,368.4 202.6 149.7 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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