Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Justskin 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 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Bankruptcy risk for industry   4.1% 4.1% 4.1% 4.1% 4.1% 4.1% 4.1% 4.1%   Bankruptcy risk   4.6% 17.3% 3.0% 4.8% 4.3% 3.2% 10.8% 10.8%   Credit score (0-100)   47 10 57 44 47 55 23 23   Credit rating   BBB BB BBB BBB BBB BBB 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)  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   286 -18.1 -4.0 -15.3 -4.9 -5.0 0.0 0.0   EBITDA   286 -18.1 -4.0 -15.3 -4.9 -5.0 0.0 0.0   EBIT   286 -18.1 -4.0 -15.3 -4.9 -5.0 0.0 0.0   Pre-tax profit (PTP)   -410.2 -112.7 365.8 405.8 -67.2 113.4 0.0 0.0   Net earnings   -362.9 -152.7 284.4 339.9 -42.5 102.6 0.0 0.0   Pre-tax profit without non-rec. items   -410 -113 366 406 -67.2 113 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   534 381 665 1,005 963 1,065 700 700   Interest-bearing liabilities   154 152 71.5 71.5 13.4 9.3 0.0 0.0   Balance sheet total (assets)   798 573 848 1,176 978 1,087 700 700   Net Debt   -410 -262 -609 -1,022 -829 -942 -700 -700     See the entire balance sheet 1000.0 Volume  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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   286 -18.1 -4.0 -15.3 -4.9 -5.0 0.0 0.0   Gross profit growth   51.0% 0.0% 78.0% -285.2% 67.8% -2.1% 0.0% 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)   798 573 848 1,176 978 1,087 700 700   Balance sheet change%   -48.7% -28.1% 48.0% 38.6% -16.8% 11.2% -35.6% 0.0%   Added value   286.0 -18.1 -4.0 -15.3 -4.9 -5.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -4 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   3.0 -1.0 -2.0 -3.0 -4.0 -5.0 0.0 0.0   1000.0 Profitability  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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 (%)   100.0% 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 %   27.6% -2.6% 52.8% 40.5% 39.5% -0.5% 0.0% 0.0%   ROI %   35.5% -3.0% 59.1% 45.2% 41.5% -0.5% 0.0% 0.0%   ROE %   -44.1% -33.4% 54.4% 40.7% -4.3% 10.1% 0.0% 0.0%   1000.0 Solidity  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Equity ratio %   66.9% 66.5% 78.4% 85.5% 98.4% 98.0% 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, %   -143.4% 1,451.1% 15,315.8% 6,669.0% 16,791.0% 18,688.4% 0.0% 0.0%   Gearing %   28.9% 40.0% 10.7% 7.1% 1.4% 0.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   854.4% 61.8% 8.5% 5.1% 1,160.0% -1,041.3% 0.0% 0.0%   1000.0 Liquidity  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Quick Ratio   3.0 3.0 10.8 6.9 64.3 49.8 0.0 0.0   Current Ratio   3.0 3.0 10.8 6.9 64.3 49.8 0.0 0.0   Cash and cash equivalent   564.4 414.2 680.9 1,093.6 842.1 951.2 0.0 0.0   1000.0 Capital use efficiency  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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   -24.5 -33.3 90.4 -87.0 121.6 114.8 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 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   286 -18 -4 -15 -5 -5 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   286 -18 -4 -15 -5 -5 0 0   EBIT / employee   286 -18 -4 -15 -5 -5 0 0   Net earnings / employee   -363 -153 284 340 -43 103 0 0