Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

JT EJENDOMME, VEJEN 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   0.4% 0.4% 0.4% 0.4% 0.4% 0.4% 0.4% 0.4%   Bankruptcy risk   1.0% 1.0% 1.1% 1.1% 1.0% 1.1% 7.8% 7.8%   Credit score (0-100)   87 87 83 85 86 85 31 31   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   1,102.5 1,426.0 1,033.0 1,425.2 2,018.2 1,856.0 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   2,761 1,741 1,571 1,217 1,890 3,244 0.0 0.0   EBITDA   2,400 1,348 724 479 915 2,593 0.0 0.0   EBIT   1,817 2,885 5,326 3.0 1,104 5,275 0.0 0.0   Pre-tax profit (PTP)   1,361.2 4,472.5 5,786.0 3,929.8 1,835.1 2,834.1 0.0 0.0   Net earnings   1,250.9 3,564.9 4,721.3 3,140.9 1,900.5 2,270.4 0.0 0.0   Pre-tax profit without non-rec. items   1,361 4,473 5,786 3,930 1,835 2,834 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   52,149 53,015 55,643 62,229 62,272 67,524 0.0 0.0   Shareholders equity total   19,356 21,634 26,780 30,331 32,286 38,069 37,660 37,660   Interest-bearing liabilities   43,120 52,721 48,901 48,851 49,123 44,127 0.0 0.0   Balance sheet total (assets)   67,912 80,096 81,558 85,365 86,513 88,020 37,660 37,660   Net Debt   38,609 41,978 40,098 41,057 41,495 39,762 -37,660 -37,660     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   2,761 1,741 1,571 1,217 1,890 3,244 0.0 0.0   Gross profit growth   14.8% -37.0% -9.7% -22.5% 55.3% 71.6% -100.0% 0.0%   Employees   1 1 1 1 1 2 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 100.0% -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)   67,912 80,096 81,558 85,365 86,513 88,020 37,660 37,660   Balance sheet change%   5.5% 17.9% 1.8% 4.7% 1.3% 1.7% -57.2% 0.0%   Added value   1,816.7 2,884.6 5,325.6 3.0 1,103.9 5,274.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -584 865 2,629 6,586 43 5,252 -67,524 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 5.0 5.0 5.0 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 (%)   65.8% 165.7% 339.0% 0.2% 58.4% 162.6% 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 %   4.5% 8.1% 9.2% 7.8% 4.9% 7.4% 0.0% 0.0%   ROI %   4.7% 8.3% 9.4% 7.9% 4.9% 6.9% 0.0% 0.0%   ROE %   6.7% 17.4% 19.5% 11.0% 6.1% 6.5% 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 %   28.5% 27.0% 32.9% 35.6% 37.4% 43.3% 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, %   1,608.4% 3,114.1% 5,534.7% 8,570.6% 4,533.7% 1,533.2% 0.0% 0.0%   Gearing %   222.8% 243.7% 182.6% 161.1% 152.2% 115.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.9% 3.0% 3.2% 5.3% 4.8% 6.8% 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   0.9 0.8 0.7 0.6 0.6 0.5 0.0 0.0   Current Ratio   0.9 0.8 0.7 0.6 0.6 0.5 0.0 0.0   Cash and cash equivalent   4,510.7 10,743.3 8,803.0 7,794.2 7,628.6 4,364.9 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   -2,580.9 -10,439.7 -11,634.9 -10,100.4 -13,010.2 -8,995.7 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   1,817 2,885 5,326 3 1,104 2,637 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   2,400 1,348 724 479 915 1,297 0 0   EBIT / employee   1,817 2,885 5,326 3 1,104 2,637 0 0   Net earnings / employee   1,251 3,565 4,721 3,141 1,900 1,135 0 0