Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

JSV 2019 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 2018/12 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 2.7% 2.7%   Bankruptcy risk   2.7% 9.3% 10.8% 8.0% 7.6% 28.3% 18.1% 18.1%   Credit score (0-100)   62 28 22 29 31 1 8 8   Credit rating   BBB BB BB BB BB 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)  2018 2018/12 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   4,951 2,851 -11.6 -5.9 -5.6 -15.5 0.0 0.0   EBITDA   510 617 -9.7 -5.9 -5.6 -15.5 0.0 0.0   EBIT   386 590 -9.7 -5.9 -5.6 -15.5 0.0 0.0   Pre-tax profit (PTP)   364.8 579.7 -8.2 -10.9 -8.8 -28.7 0.0 0.0   Net earnings   284.0 452.0 -6.4 -8.5 -6.9 -22.4 0.0 0.0   Pre-tax profit without non-rec. items   365 580 -8.2 -10.9 -8.8 -28.7 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/12 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Tangible assets total   452 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   766 934 158 149 142 120 -5.0 -5.0   Interest-bearing liabilities   639 136 1,049 1,171 1,178 30.5 5.0 5.0   Balance sheet total (assets)   2,708 1,305 1,322 1,325 1,326 155 0.0 0.0   Net Debt   527 117 1,021 1,154 1,173 -104 5.0 5.0     See the entire balance sheet 1000.0 Volume  2018 2018/12 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   4,951 2,851 -11.6 -5.9 -5.6 -15.5 0.0 0.0   Gross profit growth   8.5% -42.4% 0.0% 49.4% 3.7% -175.6% 0.0% 0.0%   Employees   11 5 0 0 0 0 0 0   Employee growth %   -8.3% -54.5% -100.0% 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)   2,708 1,305 1,322 1,325 1,326 155 0 0   Balance sheet change%   -15.0% -51.8% 1.4% 0.2% 0.0% -88.3% -100.0% 0.0%   Added value   509.9 617.3 -9.7 -5.9 -5.6 -15.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -207 -480 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   1.0 2.0 -1.0 -2.0 -3.0 -4.0 0.0 0.0   1000.0 Profitability  2018 2018/12 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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 (%)   7.8% 20.7% 83.9% 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 %   13.3% 29.6% 0.2% 0.5% 0.6% 0.6% 0.0% 0.0%   ROI %   26.1% 46.0% 0.3% 0.6% 0.6% 0.6% 0.0% 0.0%   ROE %   45.5% 53.2% -1.2% -5.5% -4.7% -17.1% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Equity ratio %   28.3% 71.6% 11.9% 11.3% 10.7% 77.2% -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, %   103.4% 19.0% -10,529.1% -19,722.0% -20,818.8% 671.6% 0.0% 0.0%   Gearing %   83.4% 14.6% 664.9% 784.8% 827.9% 25.4% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.4% 3.5% 1.9% 1.6% 1.4% 5.5% 0.0% 0.0%   1000.0 Liquidity  2018 2018/12 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Quick Ratio   1.0 4.0 1.1 1.1 1.1 4.4 0.0 0.0   Current Ratio   1.2 4.0 1.1 1.1 1.1 4.4 0.0 0.0   Cash and cash equivalent   111.9 19.0 28.0 17.2 5.9 134.8 0.0 0.0   1000.0 Capital use efficiency  2018 2018/12 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   364.1 975.3 152.7 144.2 137.3 120.0 -2.5 -2.5   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 2018/12 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   46 123 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   46 123 0 0 0 0 0 0   EBIT / employee   35 118 0 0 0 0 0 0   Net earnings / employee   26 90 0 0 0 0 0 0