Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Jara Bedsted 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  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   3.4% 3.4% 3.4% 3.4% 3.4% 3.4% 3.4% 3.4%   Bankruptcy risk   0.7% 0.8% 0.6% 0.6% 1.0% 0.9% 9.2% 9.2%   Credit score (0-100)   95 94 96 96 88 89 27 27   Credit rating   AA AA AA AA A A BB BB   Credit limit (kDKK)   467.6 506.7 616.4 646.4 514.5 579.4 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   4,088 4,869 5,059 4,736 4,282 4,356 0.0 0.0   EBITDA   1,346 1,969 2,204 1,760 1,202 1,132 0.0 0.0   EBIT   1,217 1,838 2,051 1,663 1,065 845 0.0 0.0   Pre-tax profit (PTP)   1,203.2 1,667.2 2,077.6 1,576.1 923.8 535.6 0.0 0.0   Net earnings   938.5 1,300.4 1,620.6 1,229.4 719.8 419.9 0.0 0.0   Pre-tax profit without non-rec. items   1,203 1,667 2,078 1,576 924 536 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   337 222 110 55.4 2,486 2,349 0.0 0.0   Shareholders equity total   3,611 3,911 4,232 3,461 4,181 3,601 3,451 3,451   Interest-bearing liabilities   1,242 721 778 2,932 5,647 6,097 0.0 0.0   Balance sheet total (assets)   6,819 6,518 6,642 9,356 13,833 12,799 3,451 3,451   Net Debt   996 538 124 -331 462 700 -3,451 -3,451     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   4,088 4,869 5,059 4,736 4,282 4,356 0.0 0.0   Gross profit growth   62.2% 19.1% 3.9% -6.4% -9.6% 1.7% -100.0% 0.0%   Employees   8 8 8 9 9 9 0 0   Employee growth %   33.3% 0.0% 0.0% 12.5% 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)   6,819 6,518 6,642 9,356 13,833 12,799 3,451 3,451   Balance sheet change%   10.1% -4.4% 1.9% 40.9% 47.8% -7.5% -73.0% 0.0%   Added value   1,345.6 1,969.1 2,203.7 1,760.2 1,162.4 1,132.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -244 -246 -265 -152 2,294 -423 -2,349 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  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 (%)   29.8% 37.8% 40.5% 35.1% 24.9% 19.4% 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 %   18.7% 28.2% 31.6% 21.4% 9.5% 6.3% 0.0% 0.0%   ROI %   27.1% 39.0% 41.6% 29.1% 11.9% 7.3% 0.0% 0.0%   ROE %   29.9% 34.6% 39.8% 32.0% 18.8% 10.8% 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 %   52.9% 60.0% 63.7% 37.0% 30.2% 28.1% 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, %   74.0% 27.3% 5.6% -18.8% 38.4% 61.8% 0.0% 0.0%   Gearing %   34.4% 18.4% 18.4% 84.7% 135.1% 169.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.0% 21.9% 0.3% 7.3% 4.1% 5.3% 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   0.6 0.9 1.1 0.8 0.9 0.8 0.0 0.0   Current Ratio   1.3 1.8 2.3 1.3 1.2 1.1 0.0 0.0   Cash and cash equivalent   245.9 183.0 654.7 3,262.8 5,185.1 5,396.8 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   754.0 1,719.2 2,225.0 1,402.7 1,475.7 877.1 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   168 246 275 196 129 126 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   168 246 275 196 134 126 0 0   EBIT / employee   152 230 256 185 118 94 0 0   Net earnings / employee   117 163 203 137 80 47 0 0