Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Jyllands-Postens Lokalaviser A/S Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... 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   1.9% 1.9% 1.9% 1.9% 1.9% 1.9% 1.9% 1.9%   Bankruptcy risk   21.4% 41.9% 0.5% 3.1% 4.1% 3.2% 16.4% 16.4%   Credit score (0-100)   5 0 99 56 48 56 11 11   Credit rating   B C AAA BBB BBB BBB BB BB   Credit limit (kDKK)   0.0 0.0 4,010.2 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   226,724 66,917 72,127 0 0 0 0 0   Gross profit   226,724 66,917 41,105 23,913 17,564 20,139 0.0 0.0   EBITDA   14,686 113,701 13,983 -3,803 -4,108 23.1 0.0 0.0   EBIT   14,686 113,701 13,694 -5,290 -5,580 -641 0.0 0.0   Pre-tax profit (PTP)   -5,929.0 89,055.0 13,848.0 -3,462.0 -6,433.0 -1,672.2 0.0 0.0   Net earnings   -5,929.0 89,055.0 10,837.0 -2,692.0 -5,800.0 -1,299.9 0.0 0.0   Pre-tax profit without non-rec. items   14,686 113,701 13,848 -3,462 -6,433 -1,672 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 1,264 750 0.0 0.0 0.0 0.0   Shareholders equity total   48,739 137,795 23,632 10,940 5,141 3,841 -6,159 -6,159   Interest-bearing liabilities   0.0 0.0 10,838 23,111 23,514 22,027 6,159 6,159   Balance sheet total (assets)   0.0 2,399 44,643 42,428 35,398 31,530 0.0 0.0   Net Debt   0.0 -2,399 5,286 4,895 8,930 -1,795 6,159 6,159     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   226,724 66,917 72,127 0 0 0 0 0   Net sales growth   -8.1% -70.5% 7.8% -100.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   226,724 66,917 41,105 23,913 17,564 20,139 0.0 0.0   Gross profit growth   -8.1% -70.5% -38.6% -41.8% -26.6% 14.7% -100.0% 0.0%   Employees   181 68 53 55 42 36 0 0   Employee growth %   -10.0% -62.4% -22.1% 3.8% -23.6% -14.3% -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)   0 2,399 44,643 42,428 35,398 31,530 0 0   Balance sheet change%   0.0% 0.0% 1,760.9% -5.0% -16.6% -10.9% -100.0% 0.0%   Added value   14,686.0 113,701.0 13,983.0 -3,803.0 -4,093.0 23.1 0.0 0.0   Added value %   6.5% 169.9% 19.4% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 975 -381 -2,944 -1,562 0 0   Net sales trend   -3.0 -4.0 1.0 -1.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 -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 %   6.5% 169.9% 19.4% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   6.5% 169.9% 19.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   6.5% 169.9% 33.3% -22.1% -31.8% -3.2% 0.0% 0.0%   Net Earnings %   -2.6% 133.1% 15.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   -2.6% 133.1% 15.4% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   6.5% 169.9% 19.2% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   0.0% 4,739.5% 60.7% -6.7% -13.3% -0.6% 0.0% 0.0%   ROI %   0.0% 4,739.5% 72.0% -8.2% -16.5% -0.8% 0.0% 0.0%   ROE %   -5.7% 47.7% 13.4% -15.6% -72.1% -28.9% 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 %   100.0% 100.0% 52.9% 25.8% 14.5% 12.2% -100.0% -100.0%   Relative indebtedness %   0.0% 0.0% 29.1% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   0.0% -3.6% 21.4% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   0.0% -2.1% 37.8% -128.7% -217.4% -7,765.0% 0.0% 0.0%   Gearing %   0.0% 0.0% 45.9% 211.2% 457.4% 573.5% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 7.9% 3.2% 5.4% 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   0.0 0.0 1.4 1.0 0.9 1.2 0.0 0.0   Current Ratio   0.0 0.0 1.4 1.0 0.9 1.2 0.0 0.0   Cash and cash equivalent   0.0 2,399.0 5,552.0 18,216.0 14,584.0 23,822.3 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 50.9 0.0 0.0 0.0 0.0 0.0   Trade creditors turnover (days)   0.0 0.0 16.1 0.0 0.0 0.0 0.0 0.0   Current assets / Net sales %   0.0% 3.6% 35.7% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   0.0 2,399.0 7,559.0 -632.0 -2,416.0 6,204.1 -3,079.5 -3,079.5   Net working capital %   0.0% 3.6% 10.5% 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   1,253 984 1,361 0 0 0 0 0   Added value / employee   81 1,672 264 -69 -97 1 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   81 1,672 264 -69 -98 1 0 0   EBIT / employee   81 1,672 258 -96 -133 -18 0 0   Net earnings / employee   -33 1,310 204 -49 -138 -36 0 0