CVR number 39204169
Industry 85.5100 Sports and recreation education

Institut for Jagt ApS

 

Quicksearch
from your own companies
Analyst: XBRLDenmark
 
Loading...

Loading...

Loading...

Loading...

 
Loading...
Bankruptcy Risk 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Bankruptcy risk for industry  2.0% 2.0% 2.0% 2.0% 2.0%  
Bankruptcy risk  2.9% 7.2% 3.9% 4.2% 5.1%  
Credit score (0-100)  59 33 49 48 42  
Credit rating  BBB BBB BBB BBB BBB  
Credit limit (kDKK)  0.0 0.0 0.0 0.0 0.0  
How are these values calculated?
 
View the automatically generated explanation of bankruptcy risk

Income statement (kDKK) 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Net sales  0 0 0 0 0  
Gross profit  457 492 320 237 115  
EBITDA  209 53.5 187 119 110  
EBIT  156 -26.3 87.3 12.6 31.8  
Pre-tax profit (PTP)  148.9 -31.7 84.7 9.1 31.0  
Net earnings  123.5 -17.2 67.6 5.7 23.9  
Pre-tax profit without non-rec. items  149 -31.7 84.7 9.1 31.0  
 
See the entire income statement

Balance sheet (kDKK) 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Tangible assets total  0.0 0.0 0.0 0.0 0.0  
Shareholders equity total  231 213 281 287 311  
Interest-bearing liabilities  98.2 22.9 20.6 16.8 21.7  
Balance sheet total (assets)  452 427 455 431 427  
Net Debt  -50.9 -80.4 -142 -228 -282  
 
See the entire balance sheet

Volume 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Net sales  0 0 0 0 0  
Net sales growth  0.0% 0.0% 0.0% 0.0% 0.0%  
Gross profit  457 492 320 237 115  
Gross profit growth  83.7% 7.5% -34.9% -26.1% -51.4%  
Employees  1 1 1 1 0  
Employee growth %  0.0% 0.0% 0.0% 0.0% -100.0%  
Employee expenses  0.0 0.0 0.0 0.0 0.0  
Balance sheet total (assets)  452 427 455 431 427  
Balance sheet change%  86.0% -5.4% 6.4% -5.3% -0.7%  
Added value  208.9 53.5 186.7 111.9 109.5  
Added value %  0.0% 0.0% 0.0% 0.0% 0.0%  
Investments  38 -37 -125 -213 -155  
Net sales trend  0.0 0.0 0.0 0.0 0.0  
EBIT trend  2.0 -1.0 1.0 2.0 3.0  

Profitability 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
EBITDA %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT to gross profit (%)  34.1% -5.3% 27.3% 5.3% 27.7%  
Net Earnings %  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%  
Pre tax profit less extraordinaries %  0.0% 0.0% 0.0% 0.0% 0.0%  
ROA %  44.9% -6.0% 19.8% 2.8% 7.4%  
ROI %  52.5% -7.6% 24.4% 3.4% 9.2%  
ROE %  73.2% -7.7% 27.4% 2.0% 8.0%  

Solidity 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Equity ratio %  51.0% 49.9% 61.8% 66.6% 72.7%  
Relative indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Relative net indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net int. bear. debt to EBITDA, %  -24.4% -150.4% -76.1% -191.1% -257.3%  
Gearing %  42.6% 10.7% 7.3% 5.9% 7.0%  
Net interest  0 0 0 0 0  
Financing costs %  7.1% 8.9% 12.1% 18.8% 4.3%  

Liquidity 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Quick Ratio  1.0 0.9 2.2 2.9 4.2  
Current Ratio  1.1 1.0 2.4 3.0 4.3  
Cash and cash equivalent  149.2 103.3 162.7 244.7 303.5  

Capital use efficiency 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Trade debtors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Trade creditors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Current assets / Net sales %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net working capital  10.8 -4.3 106.1 176.8 261.3  
Net working capital %  0.0% 0.0% 0.0% 0.0% 0.0%  

Employee efficiency 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Net sales / employee  0 0 0 0 0  
Added value / employee  209 53 187 112 0  
Employee expenses / employee  0 0 0 0 0  
EBITDA / employee  209 53 187 119 0  
EBIT / employee  156 -26 87 13 0  
Net earnings / employee  124 -17 68 6 0