Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

JAGTSTUEN 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  2017 2018/3 2018 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 N/A 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 3.5%   Bankruptcy risk   4.0% 5.3% 2.6% 2.8% 7.4% 0.0% 18.4% 16.3%   Credit score (0-100)   52 43 63 59 32 0 7 11   Credit rating   BBB BBB BBB BBB BBB N/A B 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)  2017 2018/3 2018 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 N/A 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   1,092 797 1,168 352 -171 0.0 0.0 0.0   EBITDA   418 -142 604 52.4 -353 0.0 0.0 0.0   EBIT   418 -142 576 20.4 -385 0.0 0.0 0.0   Pre-tax profit (PTP)   106.3 -500.0 203.7 -307.3 -630.0 0.0 0.0 0.0   Net earnings   77.5 -393.3 149.1 -245.8 -491.9 0.0 0.0 0.0   Pre-tax profit without non-rec. items   106 -500 204 -307 -630 0.0 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2018/3 2018 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 N/A 2023e N/A 2024e N/A Tangible assets total   0.0 0.0 132 100 68.0 0.0 0.0 0.0   Shareholders equity total   3,111 2,718 2,867 2,621 2,129 0.0 0.0 0.0   Interest-bearing liabilities   4,623 4,597 4,297 4,210 4,106 0.0 0.0 0.0   Balance sheet total (assets)   9,261 8,842 8,672 8,646 7,958 0.0 0.0 0.0   Net Debt   4,609 4,591 4,295 4,198 4,096 0.0 0.0 0.0     See the entire balance sheet 1000.0 Volume  2017 2018/3 2018 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 N/A 2023e N/A 2024e 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   1,092 797 1,168 352 -171 0.0 0.0 0.0   Gross profit growth   -7.7% -27.1% 46.6% -69.8% 0.0% 0.0% 0.0% 0.0%   Employees   3 3 3 0 1 0 0 0   Employee growth %   0.0% 0.0% 0.0% -100.0% 0.0% -100.0% 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)   9,261 8,842 8,672 8,646 7,958 0 0 0   Balance sheet change%   5.4% -4.5% -1.9% -0.3% -8.0% -100.0% 0.0% 0.0%   Added value   418.3 -142.1 603.8 52.4 -353.3 0.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 104 -64 -64 -68 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 -1.0 1.0 2.0 -1.0 0.0 0.0 0.0   1000.0 Profitability  2017 2018/3 2018 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 N/A 2023e N/A 2024e 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 (%)   38.3% -17.8% 49.3% 5.8% 225.1% 0.0% 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 %   4.6% -1.6% 6.6% 0.2% -4.6% 0.0% 0.0% 0.0%   ROI %   5.4% -1.9% 7.9% 0.3% -5.9% 0.0% 0.0% 0.0%   ROE %   2.5% -13.5% 5.3% -9.0% -20.7% 0.0% 0.0% 0.0%   1000.0 Solidity  2017 2018/3 2018 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 N/A 2023e N/A 2024e N/A Equity ratio %   33.6% 30.8% 33.1% 30.4% 26.8% 0.0% 0.0% 0.0%   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, %   1,101.8% -3,230.6% 711.4% 8,012.9% -1,159.4% 0.0% 0.0% 0.0%   Gearing %   148.6% 169.1% 149.9% 160.6% 192.8% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   6.7% 7.8% 8.4% 7.7% 5.9% 0.0% 0.0% 0.0%   1000.0 Liquidity  2017 2018/3 2018 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 N/A 2023e N/A 2024e N/A Quick Ratio   0.0 0.0 0.0 0.0 0.1 0.0 0.0 0.0   Current Ratio   1.5 1.4 1.5 1.4 1.3 0.0 0.0 0.0   Cash and cash equivalent   13.8 5.7 1.9 12.5 9.9 0.0 0.0 0.0   1000.0 Capital use efficiency  2017 2018/3 2018 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 N/A 2023e N/A 2024e 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   3,052.9 2,659.6 2,694.7 2,462.9 2,003.0 0.0 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  2017 2018/3 2018 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 N/A 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   139 -47 201 0 -353 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   139 -47 201 0 -353 0 0 0   EBIT / employee   139 -47 192 0 -385 0 0 0   Net earnings / employee   26 -131 50 0 -492 0 0 0