Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

JASKOV CONSULT 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   2.5% 2.5% 2.5% 2.5% 2.5% 2.5% 2.5% 2.5%   Bankruptcy risk   11.5% 15.2% 30.1% 20.6% 11.2% 8.3% 12.8% 12.8%   Credit score (0-100)   22 13 1 4 20 30 18 18   Credit rating   BB BB C B BB BB BB 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)  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   642 584 403 1,060 890 1,218 0.0 0.0   EBITDA   65.0 -55.9 -257 421 206 510 0.0 0.0   EBIT   65.0 -55.9 -257 421 206 510 0.0 0.0   Pre-tax profit (PTP)   62.4 -60.7 -261.4 412.0 203.6 506.3 0.0 0.0   Net earnings   62.4 -60.7 -261.4 436.8 158.8 394.6 0.0 0.0   Pre-tax profit without non-rec. items   62.4 -60.7 -261 412 204 506 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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   -109 -169 -431 6.0 165 520 395 395   Interest-bearing liabilities   0.0 0.2 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   120 256 114 170 312 764 395 395   Net Debt   -120 -155 -79.0 -110 -274 -723 -395 -395     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   642 584 403 1,060 890 1,218 0.0 0.0   Gross profit growth   17.2% -9.1% -30.9% 162.9% -16.1% 36.9% -100.0% 0.0%   Employees   1 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)   120 256 114 170 312 764 395 395   Balance sheet change%   66.9% 112.7% -55.6% 49.7% 83.2% 145.0% -48.3% 0.0%   Added value   65.0 -55.9 -257.4 421.0 205.8 510.3 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   1.0 -1.0 -2.0 1.0 2.0 3.0 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 (%)   10.1% -9.6% -63.8% 39.7% 23.1% 41.9% 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 %   27.5% -17.1% -53.1% 117.8% 85.4% 94.9% 0.0% 0.0%   ROI %   0.0% -60,473.5% -278,254.1% 13,995.5% 241.0% 149.1% 0.0% 0.0%   ROE %   64.9% -32.3% -141.5% 729.9% 185.9% 115.3% 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 %   -47.5% -39.8% -79.1% 3.5% 52.9% 68.0% 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, %   -185.2% 277.9% 30.7% -26.1% -133.2% -141.7% 0.0% 0.0%   Gearing %   0.0% -0.1% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 5,194.6% 4,303.8% 0.0% 0.0% 0.0% 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   0.5 0.6 0.2 1.0 2.1 3.1 0.0 0.0   Current Ratio   0.5 0.6 0.2 1.0 2.1 3.1 0.0 0.0   Cash and cash equivalent   120.3 155.6 79.0 109.7 274.2 723.3 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   -108.7 -169.4 -430.8 6.0 164.8 519.6 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  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   65 -56 -257 421 206 510 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   65 -56 -257 421 206 510 0 0   EBIT / employee   65 -56 -257 421 206 510 0 0   Net earnings / employee   62 -61 -261 437 159 395 0 0