Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

JUST EQUITY HOLDING ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... 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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   13.0% 15.3% 13.4% 7.1% 7.0% 27.5% 21.2% 21.2%   Credit score (0-100)   19 13 16 33 33 2 5 5   Credit rating   BB BB BB BBB BBB B B B   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   14 5 -18 47 205 -494 -494 -494   Gross profit   10.0 0.2 -22.5 47.5 202 -498 0.0 0.0   EBITDA   10.0 0.2 -22.5 47.5 202 -498 0.0 0.0   EBIT   10.0 0.2 -22.5 47.5 202 -498 0.0 0.0   Pre-tax profit (PTP)   8.1 -4.6 -29.6 39.9 194.4 -502.5 0.0 0.0   Net earnings   8.1 -4.6 -16.2 26.4 198.5 -504.9 0.0 0.0   Pre-tax profit without non-rec. items   8.1 -4.6 -29.6 39.9 194 -503 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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   -62.4 -54.2 33.0 202 316 -118 -580 -580   Interest-bearing liabilities   59.0 173 184 194 165 369 580 580   Balance sheet total (assets)   13.0 124 222 399 498 276 0.0 0.0   Net Debt   59.0 173 184 194 165 368 580 580     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   14 5 -18 47 205 -494 -494 -494   Net sales growth   0.0% -64.3% -475.0% -358.0% 333.0% -340.6% 0.0% 0.0%   Gross profit   10.0 0.2 -22.5 47.5 202 -498 0.0 0.0   Gross profit growth   0.0% -98.5% 0.0% 0.0% 325.2% 0.0% 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)   13 124 222 399 498 276 0 0   Balance sheet change%   0.0% 853.7% 79.4% 79.6% 24.7% -44.5% -100.0% 0.0%   Added value   10.0 0.2 -22.5 47.5 201.8 -497.7 0.0 0.0   Added value %   72.7% 3.1% 122.1% 100.0% 98.2% 100.7% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 0   Net sales trend   0.0 -1.0 -2.0 -3.0 1.0 -1.0 0.0 0.0   EBIT trend   1.0 2.0 -1.0 1.0 2.0 -1.0 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 %   72.7% 3.1% 122.1% 100.0% 98.2% 100.7% 0.0% 0.0%   EBIT %   72.7% 3.1% 0.0% 100.0% 98.2% 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 %   59.2% -94.8% 87.8% 55.7% 96.6% 102.1% 0.0% 0.0%   Profit before depreciation and extraordinary items %   59.2% -94.8% 87.8% 55.7% 96.6% 102.1% 0.0% 0.0%   Pre tax profit less extraordinaries %   59.2% -94.8% 160.9% 84.1% 94.6% 101.7% 0.0% 0.0%   ROA %   6.9% 0.1% -11.2% 15.3% 45.0% -111.6% 0.0% 0.0%   ROI %   7.3% 0.1% -11.5% 15.5% 46.0% -117.2% 0.0% 0.0%   ROE %   62.6% -6.8% -20.6% 22.5% 76.6% -170.5% 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 %   -82.8% -30.4% 14.8% 50.7% 63.4% -29.9% -100.0% -100.0%   Relative indebtedness %   457.8% 3,632.1% -1,029.5% 415.0% 88.7% -79.7% -117.3% -117.3%   Relative net indebtedness %   457.8% 3,632.1% -1,029.5% 415.0% 88.7% -79.6% -117.3% -117.3%   Net int. bear. debt to EBITDA, %   589.6% 112,455.8% -821.3% 409.8% 81.7% -73.9% 0.0% 0.0%   Gearing %   -94.5% -319.5% 558.4% 96.1% 52.2% -313.0% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.7% 4.1% 4.0% 4.0% 4.1% 1.8% 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   0.0 0.0 0.1 0.0 0.0 0.7 0.0 0.0   Current Ratio   0.0 0.0 0.1 0.0 0.0 0.7 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 0.0 0.6 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)   389.6 384.6 449.8 0.0 297.5 351.1 0.0 0.0   Current assets / Net sales %   0.0% 0.0% -73.1% 0.0% 1.2% -55.9% 0.0% 0.0%   Net working capital   -63.0 -178.2 -175.9 -196.9 -179.9 -117.8 -290.1 -290.1   Net working capital %   -457.8% -3,632.1% 956.4% -415.0% -87.5% 23.8% 58.7% 58.7%   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 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