Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

JI Multiservice 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 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Bankruptcy risk for industry   6.1% 6.1% 6.1% 6.1% 6.1% 6.1% 6.1% 6.1%   Bankruptcy risk   5.6% 5.2% 9.1% 4.1% 4.5% 3.9% 16.1% 16.1%   Credit score (0-100)   42 42 26 49 46 50 11 11   Credit rating   BBB BBB BB 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)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   117 135 53.0 183 79.0 108 0.0 0.0   EBITDA   109 135 53.0 183 79.0 108 0.0 0.0   EBIT   101 126 45.3 176 60.4 87.1 0.0 0.0   Pre-tax profit (PTP)   100.4 125.2 44.8 174.7 60.4 87.0 0.0 0.0   Net earnings   78.3 97.4 35.3 135.6 47.3 67.4 0.0 0.0   Pre-tax profit without non-rec. items   100 125 44.8 175 60.4 87.0 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Tangible assets total   29.7 20.8 30.8 23.1 72.5 51.2 0.0 0.0   Shareholders equity total   154 171 151 230 220 229 118 118   Interest-bearing liabilities   7.2 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   194 238 258 388 291 334 118 118   Net Debt   -105 -178 -200 -282 -102 -213 -118 -118     See the entire balance sheet 1000.0 Volume  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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   117 135 53.0 183 79.0 108 0.0 0.0   Gross profit growth   0.0% 15.5% -60.6% 245.5% -56.9% 37.2% -100.0% 0.0%   Employees   0 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)   194 238 258 388 291 334 118 118   Balance sheet change%   0.0% 22.7% 8.2% 50.4% -24.9% 14.8% -64.7% 0.0%   Added value   109.4 134.6 53.0 183.2 68.1 108.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   21 -18 2 -15 31 -43 -51 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 3.0 4.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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 (%)   86.3% 93.4% 85.5% 95.8% 76.5% 80.4% 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 %   51.8% 58.2% 18.3% 54.4% 17.8% 27.9% 0.0% 0.0%   ROI %   58.1% 71.2% 26.8% 87.2% 25.2% 36.8% 0.0% 0.0%   ROE %   50.9% 60.0% 21.9% 71.1% 21.0% 30.0% 0.0% 0.0%   1000.0 Solidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Equity ratio %   79.2% 71.8% 58.6% 59.4% 75.7% 68.5% 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, %   -96.2% -132.1% -377.1% -153.8% -128.9% -196.0% 0.0% 0.0%   Gearing %   4.7% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.4% 15.7% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Quick Ratio   5.8 6.3 2.4 3.1 4.5 3.7 0.0 0.0   Current Ratio   5.8 6.3 2.4 3.1 4.5 3.7 0.0 0.0   Cash and cash equivalent   112.4 177.8 200.0 281.7 101.8 212.5 0.0 0.0   1000.0 Capital use efficiency  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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   136.1 182.9 133.1 248.2 170.3 206.0 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  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 135 53 183 68 108 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 135 53 183 79 108 0 0   EBIT / employee   0 126 45 176 60 87 0 0   Net earnings / employee   0 97 35 136 47 67 0 0