Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

IB JUNCKER ENGINEERING 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   1.3% 1.3% 1.3% 1.3% 1.3% 1.3% 1.3% 1.3%   Bankruptcy risk   4.8% 2.3% 2.9% 2.5% 2.5% 2.9% 9.9% 9.6%   Credit score (0-100)   46 65 57 62 61 59 25 26   Credit rating   BBB BBB BBB BBB BBB BBB BB BB   Credit limit (kDKK)   0.0 59.9 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 2019/12 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   2,745 890,144 1,980 4,636 1,894 1,745 0.0 0.0   EBITDA   2,274 464,045 490 2,020 280 194 0.0 0.0   EBIT   2,274 464,045 434 1,946 206 176 0.0 0.0   Pre-tax profit (PTP)   2,266.0 452,055.0 427.2 1,938.0 220.0 207.4 0.0 0.0   Net earnings   1,764.0 349,327.0 330.7 1,508.0 170.0 160.5 0.0 0.0   Pre-tax profit without non-rec. items   2,266 452,055 427 1,938 220 207 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   1.0 0.0 167 93.0 19.0 0.0 0.0 0.0   Shareholders equity total   2,500 1,849,634 1,980 3,288 2,259 2,269 2,044 2,044   Interest-bearing liabilities   30.0 4,275 0.5 15.0 15.0 98.0 0.0 0.0   Balance sheet total (assets)   3,540 2,234,058 3,118 4,991 3,097 2,705 2,044 2,044   Net Debt   -2,119 -1,214,354 -1,129 -2,752 -1,409 -1,227 -2,044 -2,044     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   2,745 890,144 1,980 4,636 1,894 1,745 0.0 0.0   Gross profit growth   214.8% 32,327.8% -99.8% 134.2% -59.1% -7.9% -100.0% 0.0%   Employees   1 2 0 2 3 3 0 0   Employee growth %   0.0% 100.0% -100.0% 0.0% 50.0% 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)   3,540 2,234,058 3,118 4,991 3,097 2,705 2,044 2,044   Balance sheet change%   102.5% 63,009.0% -99.9% 60.0% -37.9% -12.6% -24.4% 0.0%   Added value   2,274.0 464,045.0 489.8 2,020.0 280.0 194.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -1 -1 111 -148 -148 -38 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  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 (%)   82.8% 52.1% 21.9% 42.0% 10.9% 10.1% 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 %   86.0% 41.5% 0.0% 48.0% 5.4% 7.2% 0.0% 0.0%   ROI %   128.9% 49.7% 0.0% 73.4% 7.9% 9.0% 0.0% 0.0%   ROE %   101.2% 37.7% 0.0% 57.2% 6.1% 7.1% 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 %   89.4% 85.1% 91.1% 65.9% 72.9% 83.9% 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, %   -93.2% -261.7% -230.5% -136.2% -503.2% -630.8% 0.0% 0.0%   Gearing %   1.2% 0.2% 0.0% 0.5% 0.7% 4.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   50.0% 557.0% 0.3% 116.0% 0.0% 2.5% 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   11.5 5.9 11.1 2.4 2.3 4.5 0.0 0.0   Current Ratio   3.4 6.0 2.6 2.9 3.7 6.2 0.0 0.0   Cash and cash equivalent   2,149.0 1,218,629.0 1,129.3 2,767.0 1,424.0 1,324.8 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   2,504.0 1,853,673.0 1,807.5 3,210.0 2,234.0 2,257.2 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   2,274 232,023 0 1,010 93 65 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   2,274 232,023 0 1,010 93 65 0 0   EBIT / employee   2,274 232,023 0 973 69 59 0 0   Net earnings / employee   1,764 174,664 0 754 57 53 0 0