Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

JS Invest Århus 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  2017 2017/12 2018 2018/12 2019 2019/12 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Bankruptcy risk for industry   2.0% 2.0% 2.0% 2.0% 2.0% 2.0% 2.0% 2.0%   Bankruptcy risk   11.9% 12.4% 11.1% 4.3% 2.1% 2.1% 14.2% 14.2%   Credit score (0-100)   22 20 23 47 66 67 14 15   Credit rating   BB BB BB BBB A A BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 0.2 0.3 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   -11.0 -9.0 -10.0 1,530 7,740 15,476 0.0 0.0   EBITDA   -11.0 -9.0 -10.0 1,530 7,740 15,449 0.0 0.0   EBIT   -11.0 -9.0 -10.0 88.0 679 1,582 0.0 0.0   Pre-tax profit (PTP)   26.0 -10.0 -10.0 -10.0 198.0 212.3 0.0 0.0   Net earnings   21.0 -10.0 -10.0 -8.0 155.0 109.3 0.0 0.0   Pre-tax profit without non-rec. items   26.0 -10.0 -10.0 -10.0 198 212 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Tangible assets total   0.0 0.0 0.0 14,330 60,670 76,320 0.0 0.0   Shareholders equity total   1,442 933 423 416 570 679 322 322   Interest-bearing liabilities   0.0 0.0 0.0 3,214 1,938 797 0.0 0.0   Balance sheet total (assets)   2,837 1,693 1,689 16,907 62,572 76,584 322 322   Net Debt   0.0 0.0 0.0 2,727 1,938 797 -322 -322     See the entire balance sheet 1000.0 Volume  2017 2017/12 2018 2018/12 2019 2019/12 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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   -11.0 -9.0 -10.0 1,530 7,740 15,476 0.0 0.0   Gross profit growth   -10.0% 18.2% -11.1% 0.0% 405.9% 99.9% -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)   2,837 1,693 1,689 16,907 62,572 76,584 322 322   Balance sheet change%   1.4% -40.3% -0.2% 901.0% 270.1% 22.4% -99.6% 0.0%   Added value   -11.0 -9.0 -10.0 1,530.0 2,121.0 15,449.2 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 12,888 39,279 1,783 -76,320 0   Net sales trend   0.0 0.0 0.0 0.0 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  2017 2017/12 2018 2018/12 2019 2019/12 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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% 5.8% 8.8% 10.2% 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 %   0.8% -0.4% -0.6% 1.3% 1.8% 2.3% 0.0% 0.0%   ROI %   1.4% -0.8% -1.5% 1.6% 2.2% 2.8% 0.0% 0.0%   ROE %   1.2% -0.8% -1.5% -1.9% 31.4% 17.5% 0.0% 0.0%   1000.0 Solidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Equity ratio %   50.8% 55.1% 25.0% 2.5% 0.9% 0.9% 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, %   0.0% 0.0% 0.0% 178.2% 25.0% 5.2% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 772.6% 340.0% 117.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 8.2% 19.9% 100.2% 0.0% 0.0%   1000.0 Liquidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Quick Ratio   2.0 2.2 1.3 0.5 0.1 0.0 0.0 0.0   Current Ratio   2.0 2.2 1.3 0.5 0.1 0.0 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 487.0 0.0 0.0 0.0 0.0   1000.0 Capital use efficiency  2017 2017/12 2018 2018/12 2019 2019/12 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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)   0.0 405.6 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   1,442.0 933.0 423.0 -3,055.0 -11,137.0 -16,480.1 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  2017 2017/12 2018 2018/12 2019 2019/12 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   -11 -9 -10 1,530 2,121 15,449 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -11 -9 -10 1,530 7,740 15,449 0 0   EBIT / employee   -11 -9 -10 88 679 1,582 0 0   Net earnings / employee   21 -10 -10 -8 155 109 0 0