Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

JBA ApS AF 1. MAJ 2007 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 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 0.9% 0.9%   Bankruptcy risk   2.0% 3.3% 6.2% 3.4% 5.2% 2.4% 12.7% 12.7%   Credit score (0-100)   70 56 38 52 42 63 18 18   Credit rating   A BBB BBB BBB BBB BBB BB BB   Credit limit (kDKK)   0.3 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 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   868 588 182 1,182 1,053 1,208 0.0 0.0   EBITDA   800 529 -117 723 789 828 0.0 0.0   EBIT   782 373 -545 229 216 57.4 0.0 0.0   Pre-tax profit (PTP)   1,498.4 -10.5 -419.3 -124.3 -548.5 108.4 0.0 0.0   Net earnings   1,309.5 -122.9 -304.1 -169.8 -551.2 108.6 0.0 0.0   Pre-tax profit without non-rec. items   1,498 -10.5 -419 -124 -548 108 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   266 1,439 2,074 2,235 1,935 2,454 0.0 0.0   Shareholders equity total   1,833 1,656 1,352 1,182 631 739 579 579   Interest-bearing liabilities   625 466 737 1,012 772 1,591 0.0 0.0   Balance sheet total (assets)   2,976 3,042 3,323 3,813 2,249 3,893 579 579   Net Debt   338 382 737 979 772 1,591 -579 -579     See the entire balance sheet 1000.0 Volume  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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   868 588 182 1,182 1,053 1,208 0.0 0.0   Gross profit growth   342.9% -32.3% -69.0% 549.4% -10.9% 14.7% -100.0% 0.0%   Employees   0 0 0 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)   2,976 3,042 3,323 3,813 2,249 3,893 579 579   Balance sheet change%   118.6% 2.2% 9.2% 14.7% -41.0% 73.1% -85.1% 0.0%   Added value   800.0 529.3 -117.1 722.7 710.4 828.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   230 1,016 208 -333 -872 -252 -2,454 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 -1.0 1.0 2.0 3.0 0.0 0.0   1000.0 Profitability  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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 (%)   90.1% 63.5% -299.5% 19.4% 20.5% 4.7% 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 %   70.3% 0.6% -11.5% -2.2% -16.6% 6.4% 0.0% 0.0%   ROI %   88.0% 0.7% -14.0% -2.5% -18.6% 7.1% 0.0% 0.0%   ROE %   111.2% -7.0% -20.2% -13.4% -60.8% 15.8% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   61.6% 54.4% 40.7% 31.0% 28.1% 19.0% 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, %   42.2% 72.2% -628.7% 135.5% 97.9% 192.1% 0.0% 0.0%   Gearing %   34.1% 28.2% 54.5% 85.6% 122.3% 215.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.9% 5.2% 8.9% 5.2% 5.1% 7.3% 0.0% 0.0%   1000.0 Liquidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   1.0 0.5 0.2 0.7 0.2 0.6 0.0 0.0   Current Ratio   1.0 0.5 0.2 0.7 0.2 0.6 0.0 0.0   Cash and cash equivalent   287.5 84.0 0.0 32.9 0.0 0.0 0.0 0.0   1000.0 Capital use efficiency  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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   22.3 -482.0 -1,131.4 -330.6 -919.2 -767.9 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 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 723 710 828 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 723 789 828 0 0   EBIT / employee   0 0 0 229 216 57 0 0   Net earnings / employee   0 0 0 -170 -551 109 0 0