Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

JESPER MOTT 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  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   0.6% 0.6% 0.6% 0.6% 0.6% 0.6% 0.6% 0.6%   Bankruptcy risk   1.6% 2.0% 1.3% 1.3% 1.2% 3.3% 9.8% 9.8%   Credit score (0-100)   77 70 80 80 83 54 25 25   Credit rating   A A A A A BBB BB BB   Credit limit (kDKK)   46.1 3.2 421.6 579.2 1,025.4 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   394 -2,093 -40.3 -20.2 -1.1 -10.2 0.0 0.0   EBITDA   394 2,234 -40.3 -20.2 -1.1 -10.2 0.0 0.0   EBIT   264 70.4 -40.3 -20.2 -1.1 -10.2 0.0 0.0   Pre-tax profit (PTP)   1,736.0 4,061.8 6,986.7 2,112.8 1,867.7 -7,694.7 0.0 0.0   Net earnings   1,678.1 4,459.0 6,855.4 2,109.4 1,859.9 -7,694.7 0.0 0.0   Pre-tax profit without non-rec. items   1,736 4,062 6,987 2,113 1,868 -7,695 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   2,522 10.0 10.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   20,579 24,930 31,675 33,671 35,417 27,604 2,934 2,934   Interest-bearing liabilities   11,035 116 174 136 200 216 0.0 0.0   Balance sheet total (assets)   33,113 25,337 31,853 33,813 35,622 27,830 2,934 2,934   Net Debt   11,031 109 160 128 187 209 -2,934 -2,934     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   394 -2,093 -40.3 -20.2 -1.1 -10.2 0.0 0.0   Gross profit growth   58.2% 0.0% 98.1% 49.9% 94.8% -870.2% 0.0% 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)   33,113 25,337 31,853 33,813 35,622 27,830 2,934 2,934   Balance sheet change%   6.7% -23.5% 25.7% 6.2% 5.4% -21.9% -89.5% 0.0%   Added value   393.9 2,233.6 -40.3 -20.2 -1.1 -10.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -260 -4,675 0 -10 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 -1.0 -2.0 -3.0 -4.0 0.0 0.0   1000.0 Profitability  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 (%)   67.0% -3.4% 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 %   6.8% 13.9% 24.4% 6.4% 5.4% -24.2% 0.0% 0.0%   ROI %   7.0% 14.3% 24.6% 6.5% 5.4% -24.2% 0.0% 0.0%   ROE %   8.5% 19.6% 24.2% 6.5% 5.4% -24.4% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   62.1% 98.4% 99.4% 99.6% 99.4% 99.2% 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, %   2,800.8% 4.9% -397.0% -633.4% -17,792.0% -2,050.1% 0.0% 0.0%   Gearing %   53.6% 0.5% 0.5% 0.4% 0.6% 0.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.0% 0.1% 3.2% 3.1% 5.9% 2.4% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   1.0 10.7 524.8 441.7 13.1 14.2 0.0 0.0   Current Ratio   1.0 10.7 524.8 441.7 13.1 14.2 0.0 0.0   Cash and cash equivalent   4.2 7.1 13.4 8.3 12.7 6.7 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   -403.7 2,819.7 2,626.5 2,495.9 2,498.4 2,981.5 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e 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