Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

J.J. INVEST A/S 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3%   Bankruptcy risk   1.6% 2.0% 2.0% 4.1% 1.8% 1.6% 6.8% 6.8%   Credit score (0-100)   75 70 68 47 71 73 35 35   Credit rating   A A A BBB A A BBB BBB   Credit limit (kDKK)   592.7 62.2 53.1 0.0 194.7 728.5 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   -117 -118 -129 -172 -183 -230 0.0 0.0   EBITDA   -117 -118 -129 -172 -183 -230 0.0 0.0   EBIT   -117 -118 -129 -172 -183 -230 0.0 0.0   Pre-tax profit (PTP)   14,972.7 13,771.8 52,119.5 -36,378.7 12,398.4 43,408.8 0.0 0.0   Net earnings   11,633.2 10,050.2 41,305.7 -36,378.7 12,302.5 40,045.9 0.0 0.0   Pre-tax profit without non-rec. items   14,973 13,772 52,119 -36,379 12,398 43,409 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   415,924 409,974 435,280 370,901 367,204 383,249 364,749 364,749   Interest-bearing liabilities   33,463 35,557 30,836 56,379 50,839 44,244 0.0 0.0   Balance sheet total (assets)   452,515 449,287 476,964 427,688 418,077 431,192 364,749 364,749   Net Debt   -415,295 -413,605 -445,755 -370,472 -365,413 -385,287 -364,749 -364,749     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   -117 -118 -129 -172 -183 -230 0.0 0.0   Gross profit growth   -58.0% -0.3% -9.4% -34.0% -6.0% -26.1% 0.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   452,515 449,287 476,964 427,688 418,077 431,192 364,749 364,749   Balance sheet change%   -9.3% -0.7% 6.2% -10.3% -2.2% 3.1% -15.4% 0.0%   Added value   -117.3 -117.7 -128.7 -172.4 -182.7 -230.5 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 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 -4.0 -5.0 -5.0 -5.0 -5.0 0.0 0.0   1000.0 Profitability  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 %   3.6% 4.0% 12.1% 2.3% 3.5% 10.7% 0.0% 0.0%   ROI %   3.6% 4.1% 12.3% 2.3% 3.5% 10.8% 0.0% 0.0%   ROE %   2.8% 2.4% 9.8% -9.0% 3.3% 10.7% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   91.9% 91.2% 91.3% 86.7% 87.8% 88.9% 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, %   354,183.8% 351,552.8% 346,451.5% 214,857.6% 199,964.7% 167,162.7% 0.0% 0.0%   Gearing %   8.0% 8.7% 7.1% 15.2% 13.8% 11.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.1% 12.9% 11.7% 107.4% 4.1% 4.4% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   12.4 11.4 11.4 7.5 8.2 9.0 0.0 0.0   Current Ratio   12.4 11.4 11.4 7.5 8.2 9.0 0.0 0.0   Cash and cash equivalent   448,757.7 449,162.5 476,590.7 426,851.7 416,252.1 429,530.9 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   -30,135.0 -37,836.6 -41,311.0 -53,912.5 -46,418.2 -43,304.0 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0