Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

JBN BILER 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 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 2.9% 2.9%   Bankruptcy risk   13.2% 11.8% 9.8% 14.1% 9.8% 6.4% 18.2% 18.0%   Credit score (0-100)   19 21 25 14 24 36 8 8   Credit rating   BB BB BB BB BB BBB B B   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)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   182 262 329 0.0 335 232 0.0 0.0   EBITDA   65.3 34.8 126 0.0 108 -7.2 0.0 0.0   EBIT   64.8 34.8 126 0.0 97.9 -7.2 0.0 0.0   Pre-tax profit (PTP)   40.7 13.9 112.8 0.0 97.4 -7.6 0.0 0.0   Net earnings   40.7 13.9 112.8 0.0 82.7 -6.0 0.0 0.0   Pre-tax profit without non-rec. items   40.7 13.9 113 0.0 97.4 -7.6 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   0.0 0.0 0.0 0.0 29.0 29.0 0.0 0.0   Shareholders equity total   -337 -323 -211 -144 -61.3 -67.3 -192 -192   Interest-bearing liabilities   344 315 222 246 200 229 192 192   Balance sheet total (assets)   69.6 105 174 160 198 229 0.0 0.0   Net Debt   336 307 142 181 142 122 192 192     See the entire balance sheet 1000.0 Volume  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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   182 262 329 0.0 335 232 0.0 0.0   Gross profit growth   4.6% 44.0% 25.8% -100.0% 0.0% -30.9% -100.0% 0.0%   Employees   1 0 1 1 1 1 0 0   Employee growth %   0.0% -100.0% 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)   70 105 174 160 198 229 0 0   Balance sheet change%   -25.5% 50.9% 65.3% -7.9% 23.8% 15.9% -100.0% 0.0%   Added value   65.3 34.8 126.2 0.0 97.9 -7.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -1 0 0 0 19 0 -29 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 5.0 0.0 1.0 -1.0 0.0 0.0   1000.0 Profitability  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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 (%)   35.7% 13.3% 38.3% 0.0% 29.2% -3.1% 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 %   14.8% 8.3% 30.6% 0.0% 34.8% -2.6% 0.0% 0.0%   ROI %   17.2% 10.6% 46.3% 0.0% 43.9% -3.3% 0.0% 0.0%   ROE %   49.9% 15.9% 81.0% 0.0% 46.2% -2.8% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   -82.9% -75.5% -54.8% -47.4% -23.6% -22.7% -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, %   514.5% 881.9% 112.5% 0.0% 131.7% -1,705.5% 0.0% 0.0%   Gearing %   -102.0% -97.3% -105.2% -171.0% -325.4% -340.3% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   6.4% 6.4% 4.3% 0.0% 0.2% 0.2% 0.0% 0.0%   1000.0 Liquidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.0 0.1 0.3 0.3 0.5 0.6 0.0 0.0   Current Ratio   0.2 0.2 0.5 0.5 0.7 0.7 0.0 0.0   Cash and cash equivalent   7.9 7.9 79.7 64.9 57.8 106.9 0.0 0.0   1000.0 Capital use efficiency  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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   -337.3 -323.5 -210.7 -144.0 -90.3 -96.3 -96.2 -96.2   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   65 0 126 0 98 -7 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   65 0 126 0 108 -7 0 0   EBIT / employee   65 0 126 0 98 -7 0 0   Net earnings / employee   41 0 113 0 83 -6 0 0