Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

JT 1 Holding 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 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 0.6%   Bankruptcy risk   1.7% 16.8% 7.4% 8.8% 10.7% 8.9% 7.2% 7.4%   Credit score (0-100)   75 11 34 28 21 27 32 33   Credit rating   A BB BBB BB BB BB BBB BB   Credit limit (kDKK)   186.9 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 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   0.0 -14.0 -14.6 -62.4 -48.4 -89.2 0.0 0.0   EBITDA   0.0 -14.0 -14.6 -62.4 -48.4 -89.2 0.0 0.0   EBIT   0.0 -14.0 -14.6 -62.4 -48.4 -89.2 0.0 0.0   Pre-tax profit (PTP)   217.0 -14,685.4 2,718.9 2,760.1 2,907.5 3,408.4 0.0 0.0   Net earnings   -174.4 -15,019.8 2,136.3 2,140.6 2,266.1 2,635.2 0.0 0.0   Pre-tax profit without non-rec. items   217 -14,685 2,719 2,760 2,907 3,408 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   151,517 136,497 138,634 140,774 143,040 145,676 145,626 145,626   Interest-bearing liabilities   509 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   152,418 137,223 139,232 141,439 143,076 146,301 145,626 145,626   Net Debt   509 -0.2 -0.2 -112 -4.6 -1.8 -145,626 -145,626     See the entire balance sheet 1000.0 Volume  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 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   0.0 -14.0 -14.6 -62.4 -48.4 -89.2 0.0 0.0   Gross profit growth   0.0% 0.0% -4.1% -328.6% 22.5% -84.3% 0.0% 0.0%   Employees   0 1 1 1 1 1 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% -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)   152,418 137,223 139,232 141,439 143,076 146,301 145,626 145,626   Balance sheet change%   0.0% -10.0% 1.5% 1.6% 1.2% 2.3% -0.5% 0.0%   Added value   0.0 -14.0 -14.6 -62.4 -48.4 -89.2 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 0 0 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   0.0 -1.0 -2.0 -3.0 -4.0 -5.0 0.0 0.0   1000.0 Profitability  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 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 (%)   0.0% 100.0% 100.0% 100.0% 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 %   0.2% -10.1% 2.0% 2.0% 2.0% 2.4% 0.0% 0.0%   ROI %   0.2% -10.2% 2.0% 2.0% 2.0% 2.4% 0.0% 0.0%   ROE %   -0.1% -10.4% 1.6% 1.5% 1.6% 1.8% 0.0% 0.0%   1000.0 Solidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Equity ratio %   99.4% 99.5% 99.6% 99.5% 100.0% 99.6% 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, %   0.0% 1.4% 1.3% 178.8% 9.4% 2.1% 0.0% 0.0%   Gearing %   0.3% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   5.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Quick Ratio   171.1 189.1 232.8 212.8 4,027.0 233.9 0.0 0.0   Current Ratio   171.1 189.1 232.8 212.8 4,027.0 233.9 0.0 0.0   Cash and cash equivalent   0.0 0.2 0.2 111.6 4.6 1.8 0.0 0.0   1000.0 Capital use efficiency  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 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   86,602.9 136,497.4 138,633.7 140,774.3 143,040.3 145,675.6 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 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 -14 -15 -62 -48 -89 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 -14 -15 -62 -48 -89 0 0   EBIT / employee   0 -14 -15 -62 -48 -89 0 0   Net earnings / employee   0 -15,020 2,136 2,141 2,266 2,635 0 0